[MBFHLDG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 24.99%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,764,856 1,762,312 2,062,482 1,973,974 1,906,824 1,775,032 1,744,092 0.79%
PBT 76,858 87,240 131,313 150,697 125,890 156,788 138,678 -32.55%
Tax -34,330 -37,904 -35,684 -36,268 -33,458 -24,760 -33,937 0.77%
NP 42,528 49,336 95,629 114,429 92,432 132,028 104,741 -45.19%
-
NP to SH 41,154 49,104 93,903 113,810 91,056 132,052 102,761 -45.69%
-
Tax Rate 44.67% 43.45% 27.17% 24.07% 26.58% 15.79% 24.47% -
Total Cost 1,722,328 1,712,976 1,966,853 1,859,545 1,814,392 1,643,004 1,639,351 3.34%
-
Net Worth 516,135 519,531 512,597 529,367 469,183 442,339 411,526 16.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 516,135 519,531 512,597 529,367 469,183 442,339 411,526 16.31%
NOSH 570,000 570,976 569,932 570,193 569,812 570,172 570,138 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.41% 2.80% 4.64% 5.80% 4.85% 7.44% 6.01% -
ROE 7.97% 9.45% 18.32% 21.50% 19.41% 29.85% 24.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 309.62 308.65 361.88 346.19 334.64 311.31 305.91 0.80%
EPS 7.22 8.60 16.47 19.96 15.98 23.16 18.03 -45.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.9099 0.8994 0.9284 0.8234 0.7758 0.7218 16.33%
Adjusted Per Share Value based on latest NOSH - 570,630
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 308.79 308.34 360.86 345.37 333.63 310.57 305.15 0.79%
EPS 7.20 8.59 16.43 19.91 15.93 23.10 17.98 -45.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9031 0.909 0.8969 0.9262 0.8209 0.7739 0.72 16.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.35 0.47 0.47 0.56 0.58 0.66 -
P/RPS 0.15 0.11 0.13 0.14 0.17 0.19 0.22 -22.55%
P/EPS 6.23 4.07 2.85 2.35 3.50 2.50 3.66 42.60%
EY 16.04 24.57 35.06 42.47 28.54 39.93 27.31 -29.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.52 0.51 0.68 0.75 0.91 -32.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 28/05/08 27/02/08 -
Price 0.43 0.46 0.43 0.49 0.49 0.57 0.62 -
P/RPS 0.14 0.15 0.12 0.14 0.15 0.18 0.20 -21.17%
P/EPS 5.96 5.35 2.61 2.45 3.07 2.46 3.44 44.30%
EY 16.79 18.70 38.32 40.73 32.61 40.63 29.07 -30.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.53 0.60 0.73 0.86 -33.18%

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