[MBFHLDG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.69%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,906,824 1,775,032 1,744,092 1,672,944 1,592,516 1,442,688 1,498,667 17.43%
PBT 125,890 156,788 138,678 132,220 122,076 140,024 153,587 -12.42%
Tax -33,458 -24,760 -33,937 -38,478 -32,860 -21,656 -40,379 -11.79%
NP 92,432 132,028 104,741 93,741 89,216 118,368 113,208 -12.65%
-
NP to SH 91,056 132,052 102,761 92,592 88,444 117,900 112,109 -12.95%
-
Tax Rate 26.58% 15.79% 24.47% 29.10% 26.92% 15.47% 26.29% -
Total Cost 1,814,392 1,643,004 1,639,351 1,579,202 1,503,300 1,324,320 1,385,459 19.71%
-
Net Worth 469,183 442,339 411,526 382,797 357,366 339,447 316,606 30.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 469,183 442,339 411,526 382,797 357,366 339,447 316,606 30.01%
NOSH 569,812 570,172 570,138 570,147 569,871 570,116 569,949 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.85% 7.44% 6.01% 5.60% 5.60% 8.20% 7.55% -
ROE 19.41% 29.85% 24.97% 24.19% 24.75% 34.73% 35.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 334.64 311.31 305.91 293.42 279.45 253.05 262.95 17.45%
EPS 15.98 23.16 18.03 16.24 15.52 20.68 19.67 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 0.5555 30.03%
Adjusted Per Share Value based on latest NOSH - 570,633
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 333.63 310.57 305.15 292.71 278.63 252.42 262.21 17.43%
EPS 15.93 23.10 17.98 16.20 15.47 20.63 19.62 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.7739 0.72 0.6698 0.6253 0.5939 0.5539 30.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.58 0.66 0.62 0.60 0.61 0.44 -
P/RPS 0.17 0.19 0.22 0.21 0.21 0.24 0.17 0.00%
P/EPS 3.50 2.50 3.66 3.82 3.87 2.95 2.24 34.68%
EY 28.54 39.93 27.31 26.19 25.87 33.90 44.70 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.91 0.92 0.96 1.02 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 0.49 0.57 0.62 0.62 0.56 0.52 0.81 -
P/RPS 0.15 0.18 0.20 0.21 0.20 0.21 0.31 -38.39%
P/EPS 3.07 2.46 3.44 3.82 3.61 2.51 4.12 -17.82%
EY 32.61 40.63 29.07 26.19 27.71 39.77 24.28 21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.86 0.92 0.89 0.87 1.46 -44.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment