[MBFHLDG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.22%
YoY- -47.13%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,854,064 1,826,460 1,897,203 1,765,033 1,764,856 1,762,312 2,062,482 -6.87%
PBT 124,950 189,932 144,989 95,557 76,858 87,240 131,313 -3.26%
Tax -30,124 -31,620 -29,084 -33,166 -34,330 -37,904 -35,684 -10.70%
NP 94,826 158,312 115,905 62,390 42,528 49,336 95,629 -0.56%
-
NP to SH 91,600 155,436 112,596 60,176 41,154 49,104 93,903 -1.64%
-
Tax Rate 24.11% 16.65% 20.06% 34.71% 44.67% 43.45% 27.17% -
Total Cost 1,759,238 1,668,148 1,781,298 1,702,642 1,722,328 1,712,976 1,966,853 -7.18%
-
Net Worth 570,077 624,641 604,996 539,817 516,135 519,531 512,597 7.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 570,077 624,641 604,996 539,817 516,135 519,531 512,597 7.36%
NOSH 570,077 570,448 570,106 569,848 570,000 570,976 569,932 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.11% 8.67% 6.11% 3.53% 2.41% 2.80% 4.64% -
ROE 16.07% 24.88% 18.61% 11.15% 7.97% 9.45% 18.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 325.23 320.18 332.78 309.74 309.62 308.65 361.88 -6.88%
EPS 16.06 27.28 19.75 10.56 7.22 8.60 16.47 -1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.095 1.0612 0.9473 0.9055 0.9099 0.8994 7.34%
Adjusted Per Share Value based on latest NOSH - 569,721
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 324.39 319.57 331.94 308.82 308.79 308.34 360.86 -6.87%
EPS 16.03 27.20 19.70 10.53 7.20 8.59 16.43 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9974 1.0929 1.0585 0.9445 0.9031 0.909 0.8969 7.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.62 0.50 0.45 0.45 0.35 0.47 -
P/RPS 0.21 0.19 0.15 0.15 0.15 0.11 0.13 37.79%
P/EPS 4.29 2.28 2.53 4.26 6.23 4.07 2.85 31.44%
EY 23.29 43.95 39.50 23.47 16.04 24.57 35.06 -23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.47 0.48 0.50 0.38 0.52 20.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 25/02/10 11/11/09 19/08/09 07/05/09 25/02/09 -
Price 0.70 0.65 0.62 0.47 0.43 0.46 0.43 -
P/RPS 0.22 0.20 0.19 0.15 0.14 0.15 0.12 49.96%
P/EPS 4.36 2.39 3.14 4.45 5.96 5.35 2.61 40.91%
EY 22.95 41.92 31.85 22.47 16.79 18.70 38.32 -29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.58 0.50 0.47 0.51 0.48 28.68%

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