[MBFHLDG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 28.5%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,062,482 1,973,974 1,906,824 1,775,032 1,744,092 1,672,944 1,592,516 18.72%
PBT 131,313 150,697 125,890 156,788 138,678 132,220 122,076 4.95%
Tax -35,684 -36,268 -33,458 -24,760 -33,937 -38,478 -32,860 5.62%
NP 95,629 114,429 92,432 132,028 104,741 93,741 89,216 4.71%
-
NP to SH 93,903 113,810 91,056 132,052 102,761 92,592 88,444 4.05%
-
Tax Rate 27.17% 24.07% 26.58% 15.79% 24.47% 29.10% 26.92% -
Total Cost 1,966,853 1,859,545 1,814,392 1,643,004 1,639,351 1,579,202 1,503,300 19.52%
-
Net Worth 512,597 529,367 469,183 442,339 411,526 382,797 357,366 27.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 512,597 529,367 469,183 442,339 411,526 382,797 357,366 27.04%
NOSH 569,932 570,193 569,812 570,172 570,138 570,147 569,871 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.64% 5.80% 4.85% 7.44% 6.01% 5.60% 5.60% -
ROE 18.32% 21.50% 19.41% 29.85% 24.97% 24.19% 24.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 361.88 346.19 334.64 311.31 305.91 293.42 279.45 18.71%
EPS 16.47 19.96 15.98 23.16 18.03 16.24 15.52 4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 27.03%
Adjusted Per Share Value based on latest NOSH - 570,172
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 360.86 345.37 333.63 310.57 305.15 292.71 278.63 18.72%
EPS 16.43 19.91 15.93 23.10 17.98 16.20 15.47 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8969 0.9262 0.8209 0.7739 0.72 0.6698 0.6253 27.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.47 0.56 0.58 0.66 0.62 0.60 -
P/RPS 0.13 0.14 0.17 0.19 0.22 0.21 0.21 -27.25%
P/EPS 2.85 2.35 3.50 2.50 3.66 3.82 3.87 -18.37%
EY 35.06 42.47 28.54 39.93 27.31 26.19 25.87 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.68 0.75 0.91 0.92 0.96 -33.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 -
Price 0.43 0.49 0.49 0.57 0.62 0.62 0.56 -
P/RPS 0.12 0.14 0.15 0.18 0.20 0.21 0.20 -28.75%
P/EPS 2.61 2.45 3.07 2.46 3.44 3.82 3.61 -19.36%
EY 38.32 40.73 32.61 40.63 29.07 26.19 27.71 24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.60 0.73 0.86 0.92 0.89 -33.61%

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