[MBFHLDG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.17%
YoY- 284.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,744,092 1,672,944 1,592,516 1,442,688 1,498,667 1,453,541 1,420,940 14.59%
PBT 138,678 132,220 122,076 140,024 153,587 174,138 85,394 38.03%
Tax -33,937 -38,478 -32,860 -21,656 -40,379 -42,341 -43,802 -15.60%
NP 104,741 93,741 89,216 118,368 113,208 131,797 41,592 84.78%
-
NP to SH 102,761 92,592 88,444 117,900 112,109 131,561 41,666 82.24%
-
Tax Rate 24.47% 29.10% 26.92% 15.47% 26.29% 24.31% 51.29% -
Total Cost 1,639,351 1,579,202 1,503,300 1,324,320 1,385,459 1,321,744 1,379,348 12.16%
-
Net Worth 411,526 382,797 357,366 339,447 316,606 314,850 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,526 382,797 357,366 339,447 316,606 314,850 0 -
NOSH 570,138 570,147 569,871 570,116 569,949 570,070 570,151 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.01% 5.60% 5.60% 8.20% 7.55% 9.07% 2.93% -
ROE 24.97% 24.19% 24.75% 34.73% 35.41% 41.79% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.91 293.42 279.45 253.05 262.95 254.98 249.22 14.59%
EPS 18.03 16.24 15.52 20.68 19.67 23.08 7.30 82.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 -
Adjusted Per Share Value based on latest NOSH - 570,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.15 292.71 278.63 252.42 262.21 254.32 248.61 14.59%
EPS 17.98 16.20 15.47 20.63 19.62 23.02 7.29 82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6698 0.6253 0.5939 0.5539 0.5509 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.62 0.60 0.61 0.44 0.30 0.22 -
P/RPS 0.22 0.21 0.21 0.24 0.17 0.12 0.09 81.16%
P/EPS 3.66 3.82 3.87 2.95 2.24 1.30 3.01 13.88%
EY 27.31 26.19 25.87 33.90 44.70 76.93 33.22 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.96 1.02 0.79 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 -
Price 0.62 0.62 0.56 0.52 0.81 0.49 0.29 -
P/RPS 0.20 0.21 0.20 0.21 0.31 0.19 0.12 40.44%
P/EPS 3.44 3.82 3.61 2.51 4.12 2.12 3.97 -9.08%
EY 29.07 26.19 27.71 39.77 24.28 47.10 25.20 9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.89 0.87 1.46 0.89 0.00 -

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