[MBFHLDG] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.98%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,973,974 1,906,824 1,775,032 1,744,092 1,672,944 1,592,516 1,442,688 23.17%
PBT 150,697 125,890 156,788 138,678 132,220 122,076 140,024 5.00%
Tax -36,268 -33,458 -24,760 -33,937 -38,478 -32,860 -21,656 40.89%
NP 114,429 92,432 132,028 104,741 93,741 89,216 118,368 -2.22%
-
NP to SH 113,810 91,056 132,052 102,761 92,592 88,444 117,900 -2.31%
-
Tax Rate 24.07% 26.58% 15.79% 24.47% 29.10% 26.92% 15.47% -
Total Cost 1,859,545 1,814,392 1,643,004 1,639,351 1,579,202 1,503,300 1,324,320 25.31%
-
Net Worth 529,367 469,183 442,339 411,526 382,797 357,366 339,447 34.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 529,367 469,183 442,339 411,526 382,797 357,366 339,447 34.37%
NOSH 570,193 569,812 570,172 570,138 570,147 569,871 570,116 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.80% 4.85% 7.44% 6.01% 5.60% 5.60% 8.20% -
ROE 21.50% 19.41% 29.85% 24.97% 24.19% 24.75% 34.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 346.19 334.64 311.31 305.91 293.42 279.45 253.05 23.16%
EPS 19.96 15.98 23.16 18.03 16.24 15.52 20.68 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 34.35%
Adjusted Per Share Value based on latest NOSH - 570,116
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 345.37 333.63 310.57 305.15 292.71 278.63 252.42 23.17%
EPS 19.91 15.93 23.10 17.98 16.20 15.47 20.63 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9262 0.8209 0.7739 0.72 0.6698 0.6253 0.5939 34.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.56 0.58 0.66 0.62 0.60 0.61 -
P/RPS 0.14 0.17 0.19 0.22 0.21 0.21 0.24 -30.11%
P/EPS 2.35 3.50 2.50 3.66 3.82 3.87 2.95 -14.03%
EY 42.47 28.54 39.93 27.31 26.19 25.87 33.90 16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.75 0.91 0.92 0.96 1.02 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 -
Price 0.49 0.49 0.57 0.62 0.62 0.56 0.52 -
P/RPS 0.14 0.15 0.18 0.20 0.21 0.20 0.21 -23.62%
P/EPS 2.45 3.07 2.46 3.44 3.82 3.61 2.51 -1.59%
EY 40.73 32.61 40.63 29.07 26.19 27.71 39.77 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.73 0.86 0.92 0.89 0.87 -28.07%

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