[MBFHLDG] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.79%
YoY- 121.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,672,944 1,592,516 1,442,688 1,498,667 1,453,541 1,420,940 1,356,392 14.99%
PBT 132,220 122,076 140,024 153,587 174,138 85,394 66,968 57.31%
Tax -38,478 -32,860 -21,656 -40,379 -42,341 -43,802 -39,268 -1.34%
NP 93,741 89,216 118,368 113,208 131,797 41,592 27,700 125.23%
-
NP to SH 92,592 88,444 117,900 112,109 131,561 41,666 30,644 108.86%
-
Tax Rate 29.10% 26.92% 15.47% 26.29% 24.31% 51.29% 58.64% -
Total Cost 1,579,202 1,503,300 1,324,320 1,385,459 1,321,744 1,379,348 1,328,692 12.19%
-
Net Worth 382,797 357,366 339,447 316,606 314,850 0 189,009 60.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 382,797 357,366 339,447 316,606 314,850 0 189,009 60.00%
NOSH 570,147 569,871 570,116 569,949 570,070 570,151 571,716 -0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.60% 5.60% 8.20% 7.55% 9.07% 2.93% 2.04% -
ROE 24.19% 24.75% 34.73% 35.41% 41.79% 0.00% 16.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 293.42 279.45 253.05 262.95 254.98 249.22 237.25 15.20%
EPS 16.24 15.52 20.68 19.67 23.08 7.30 5.36 109.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 0.3306 60.29%
Adjusted Per Share Value based on latest NOSH - 569,200
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 292.71 278.63 252.42 262.21 254.32 248.61 237.32 14.99%
EPS 16.20 15.47 20.63 19.62 23.02 7.29 5.36 108.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6698 0.6253 0.5939 0.5539 0.5509 0.00 0.3307 60.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.60 0.61 0.44 0.30 0.22 0.16 -
P/RPS 0.21 0.21 0.24 0.17 0.12 0.09 0.07 107.86%
P/EPS 3.82 3.87 2.95 2.24 1.30 3.01 2.99 17.72%
EY 26.19 25.87 33.90 44.70 76.93 33.22 33.50 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.02 0.79 0.54 0.00 0.48 54.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 24/05/06 -
Price 0.62 0.56 0.52 0.81 0.49 0.29 0.22 -
P/RPS 0.21 0.20 0.21 0.31 0.19 0.12 0.09 75.83%
P/EPS 3.82 3.61 2.51 4.12 2.12 3.97 4.10 -4.60%
EY 26.19 27.71 39.77 24.28 47.10 25.20 24.36 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.87 1.46 0.89 0.00 0.67 23.51%

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