[MBFHLDG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.03%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 953,412 443,758 1,744,092 1,254,708 796,258 360,672 1,498,667 -26.05%
PBT 62,945 39,197 138,678 99,165 61,038 35,006 153,587 -44.85%
Tax -16,729 -6,190 -33,937 -28,859 -16,430 -5,414 -40,379 -44.45%
NP 46,216 33,007 104,741 70,306 44,608 29,592 113,208 -44.99%
-
NP to SH 45,528 33,013 102,761 69,444 44,222 29,475 112,109 -45.19%
-
Tax Rate 26.58% 15.79% 24.47% 29.10% 26.92% 15.47% 26.29% -
Total Cost 907,196 410,751 1,639,351 1,184,402 751,650 331,080 1,385,459 -24.61%
-
Net Worth 469,183 442,339 411,526 382,797 357,366 339,447 316,606 30.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 469,183 442,339 411,526 382,797 357,366 339,447 316,606 30.01%
NOSH 569,812 570,172 570,138 570,147 569,871 570,116 569,949 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.85% 7.44% 6.01% 5.60% 5.60% 8.20% 7.55% -
ROE 9.70% 7.46% 24.97% 18.14% 12.37% 8.68% 35.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 167.32 77.83 305.91 220.07 139.73 63.26 262.95 -26.04%
EPS 7.99 5.79 18.03 12.18 7.76 5.17 19.67 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 0.5555 30.03%
Adjusted Per Share Value based on latest NOSH - 570,633
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 166.81 77.64 305.15 219.53 139.32 63.10 262.21 -26.05%
EPS 7.97 5.78 17.98 12.15 7.74 5.16 19.62 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.7739 0.72 0.6698 0.6253 0.5939 0.5539 30.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.58 0.66 0.62 0.60 0.61 0.44 -
P/RPS 0.33 0.75 0.22 0.28 0.43 0.96 0.17 55.67%
P/EPS 7.01 10.02 3.66 5.09 7.73 11.80 2.24 114.09%
EY 14.27 9.98 27.31 19.65 12.93 8.48 44.70 -53.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.91 0.92 0.96 1.02 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 0.49 0.57 0.62 0.62 0.56 0.52 0.81 -
P/RPS 0.29 0.73 0.20 0.28 0.40 0.82 0.31 -4.35%
P/EPS 6.13 9.84 3.44 5.09 7.22 10.06 4.12 30.36%
EY 16.31 10.16 29.07 19.65 13.86 9.94 24.28 -23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.86 0.92 0.89 0.87 1.46 -44.75%

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