[MBFHLDG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.09%
YoY- 119.04%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,333,272 632,183 2,430,558 1,763,296 1,110,107 550,905 2,043,638 -24.79%
PBT 12,004 -8,346 102,981 127,704 133,487 19,126 85,815 -73.08%
Tax -15,969 -2,375 -43,815 -35,240 -28,239 -10,788 -34,993 -40.75%
NP -3,965 -10,721 59,166 92,464 105,248 8,338 50,822 -
-
NP to SH -3,690 -10,566 58,842 91,873 104,511 7,825 45,032 -
-
Tax Rate 133.03% - 42.55% 27.60% 21.15% 56.40% 40.78% -
Total Cost 1,337,237 642,904 2,371,392 1,670,832 1,004,859 542,567 1,992,816 -23.37%
-
Net Worth 1,028,488 998,287 1,007,949 1,006,147 569,915 847,041 854,290 13.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,028,488 998,287 1,007,949 1,006,147 569,915 847,041 854,290 13.18%
NOSH 567,692 571,135 569,752 570,022 569,915 571,167 570,096 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.30% -1.70% 2.43% 5.24% 9.48% 1.51% 2.49% -
ROE -0.36% -1.06% 5.84% 9.13% 18.34% 0.92% 5.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 234.86 110.69 426.60 309.34 194.78 96.45 358.47 -24.58%
EPS -0.65 -1.85 10.32 16.12 18.33 1.37 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8117 1.7479 1.7691 1.7651 1.00 1.483 1.4985 13.50%
Adjusted Per Share Value based on latest NOSH - 569,279
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 233.27 110.61 425.26 308.51 194.23 96.39 357.56 -24.79%
EPS -0.65 -1.85 10.30 16.07 18.29 1.37 7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7995 1.7466 1.7636 1.7604 0.9971 1.482 1.4947 13.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.98 0.86 0.99 0.68 0.61 0.63 0.66 -
P/RPS 0.42 0.78 0.23 0.22 0.31 0.65 0.18 76.01%
P/EPS -150.77 -46.49 9.59 4.22 3.33 45.99 8.36 -
EY -0.66 -2.15 10.43 23.70 30.06 2.17 11.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.56 0.39 0.61 0.42 0.44 14.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 16/11/11 09/08/11 27/05/11 25/02/11 -
Price 1.07 0.78 0.90 0.80 0.53 0.64 0.67 -
P/RPS 0.46 0.70 0.21 0.26 0.27 0.66 0.19 80.40%
P/EPS -164.62 -42.16 8.71 4.96 2.89 46.72 8.48 -
EY -0.61 -2.37 11.48 20.15 34.60 2.14 11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.51 0.45 0.53 0.43 0.45 19.81%

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