[MBFHLDG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.01%
YoY- 1225.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 710,470 339,098 1,430,628 992,989 643,054 298,336 1,189,394 -29.13%
PBT 42,697 16,742 84,823 61,198 46,847 5,680 41,653 1.66%
Tax -21,901 -9,817 -34,185 -21,672 -12,711 -8,373 -25,954 -10.73%
NP 20,796 6,925 50,638 39,526 34,136 -2,693 15,699 20.67%
-
NP to SH 20,833 7,661 50,638 34,898 28,838 -2,693 15,699 20.82%
-
Tax Rate 51.29% 58.64% 40.30% 35.41% 27.13% 147.41% 62.31% -
Total Cost 689,674 332,173 1,379,990 953,463 608,918 301,029 1,173,695 -29.91%
-
Net Worth 0 189,009 188,637 178,823 167,784 155,391 153,710 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 189,009 188,637 178,823 167,784 155,391 153,710 -
NOSH 570,151 571,716 570,247 570,228 569,920 572,978 552,518 2.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.93% 2.04% 3.54% 3.98% 5.31% -0.90% 1.32% -
ROE 0.00% 4.05% 26.84% 19.52% 17.19% -1.73% 10.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.61 59.31 250.88 174.14 112.83 52.07 215.27 -30.61%
EPS 3.65 1.34 8.88 6.12 5.06 -0.47 2.85 17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3306 0.3308 0.3136 0.2944 0.2712 0.2782 -
Adjusted Per Share Value based on latest NOSH - 571,698
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.31 59.33 250.31 173.74 112.51 52.20 208.10 -29.13%
EPS 3.65 1.34 8.86 6.11 5.05 -0.47 2.75 20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3307 0.33 0.3129 0.2936 0.2719 0.2689 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.22 0.16 0.12 0.14 0.13 0.17 0.21 -
P/RPS 0.18 0.27 0.05 0.08 0.12 0.33 0.10 48.13%
P/EPS 6.02 11.94 1.35 2.29 2.57 -36.17 7.39 -12.80%
EY 16.61 8.38 74.00 43.71 38.92 -2.76 13.53 14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.36 0.45 0.44 0.63 0.75 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 24/05/06 17/02/06 14/11/05 18/08/05 30/05/05 24/02/05 -
Price 0.29 0.22 0.14 0.12 0.14 0.13 0.20 -
P/RPS 0.23 0.37 0.06 0.07 0.12 0.25 0.09 87.24%
P/EPS 7.94 16.42 1.58 1.96 2.77 -27.66 7.04 8.37%
EY 12.60 6.09 63.43 51.00 36.14 -3.62 14.21 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.42 0.38 0.48 0.48 0.72 -

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