[MBFHLDG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.49%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,765,033 1,764,856 1,762,312 2,062,482 1,973,974 1,906,824 1,775,032 -0.37%
PBT 95,557 76,858 87,240 131,313 150,697 125,890 156,788 -28.09%
Tax -33,166 -34,330 -37,904 -35,684 -36,268 -33,458 -24,760 21.49%
NP 62,390 42,528 49,336 95,629 114,429 92,432 132,028 -39.30%
-
NP to SH 60,176 41,154 49,104 93,903 113,810 91,056 132,052 -40.75%
-
Tax Rate 34.71% 44.67% 43.45% 27.17% 24.07% 26.58% 15.79% -
Total Cost 1,702,642 1,722,328 1,712,976 1,966,853 1,859,545 1,814,392 1,643,004 2.40%
-
Net Worth 539,817 516,135 519,531 512,597 529,367 469,183 442,339 14.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 539,817 516,135 519,531 512,597 529,367 469,183 442,339 14.18%
NOSH 569,848 570,000 570,976 569,932 570,193 569,812 570,172 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.53% 2.41% 2.80% 4.64% 5.80% 4.85% 7.44% -
ROE 11.15% 7.97% 9.45% 18.32% 21.50% 19.41% 29.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 309.74 309.62 308.65 361.88 346.19 334.64 311.31 -0.33%
EPS 10.56 7.22 8.60 16.47 19.96 15.98 23.16 -40.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9473 0.9055 0.9099 0.8994 0.9284 0.8234 0.7758 14.22%
Adjusted Per Share Value based on latest NOSH - 571,338
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 308.82 308.79 308.34 360.86 345.37 333.63 310.57 -0.37%
EPS 10.53 7.20 8.59 16.43 19.91 15.93 23.10 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.9031 0.909 0.8969 0.9262 0.8209 0.7739 14.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.45 0.35 0.47 0.47 0.56 0.58 -
P/RPS 0.15 0.15 0.11 0.13 0.14 0.17 0.19 -14.56%
P/EPS 4.26 6.23 4.07 2.85 2.35 3.50 2.50 42.61%
EY 23.47 16.04 24.57 35.06 42.47 28.54 39.93 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.38 0.52 0.51 0.68 0.75 -25.71%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 28/05/08 -
Price 0.47 0.43 0.46 0.43 0.49 0.49 0.57 -
P/RPS 0.15 0.14 0.15 0.12 0.14 0.15 0.18 -11.43%
P/EPS 4.45 5.96 5.35 2.61 2.45 3.07 2.46 48.40%
EY 22.47 16.79 18.70 38.32 40.73 32.61 40.63 -32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.48 0.53 0.60 0.73 -22.28%

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