[MBFHLDG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 88.16%
YoY- -100.48%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,728,568 2,041,900 1,333,272 632,183 2,430,558 1,763,296 1,110,107 81.63%
PBT 438,247 29,593 12,004 -8,346 102,981 127,704 133,487 120.10%
Tax -52,669 -29,937 -15,969 -2,375 -43,815 -35,240 -28,239 51.23%
NP 385,578 -344 -3,965 -10,721 59,166 92,464 105,248 136.71%
-
NP to SH 385,242 -437 -3,690 -10,566 58,842 91,873 104,511 137.68%
-
Tax Rate 12.02% 101.16% 133.03% - 42.55% 27.60% 21.15% -
Total Cost 2,342,990 2,042,244 1,337,237 642,904 2,371,392 1,670,832 1,004,859 75.38%
-
Net Worth 1,354,719 949,491 1,028,488 998,287 1,007,949 1,006,147 569,915 77.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,354,719 949,491 1,028,488 998,287 1,007,949 1,006,147 569,915 77.64%
NOSH 571,490 546,250 567,692 571,135 569,752 570,022 569,915 0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.13% -0.02% -0.30% -1.70% 2.43% 5.24% 9.48% -
ROE 28.44% -0.05% -0.36% -1.06% 5.84% 9.13% 18.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 477.45 373.80 234.86 110.69 426.60 309.34 194.78 81.30%
EPS 67.41 -0.08 -0.65 -1.85 10.32 16.12 18.33 137.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3705 1.7382 1.8117 1.7479 1.7691 1.7651 1.00 77.31%
Adjusted Per Share Value based on latest NOSH - 570,701
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 477.40 357.26 233.27 110.61 425.26 308.51 194.23 81.63%
EPS 67.40 -0.08 -0.65 -1.85 10.30 16.07 18.29 137.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3703 1.6613 1.7995 1.7466 1.7636 1.7604 0.9971 77.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.21 1.15 0.98 0.86 0.99 0.68 0.61 -
P/RPS 0.25 0.31 0.42 0.78 0.23 0.22 0.31 -13.30%
P/EPS 1.79 -1,437.50 -150.77 -46.49 9.59 4.22 3.33 -33.76%
EY 55.71 -0.07 -0.66 -2.15 10.43 23.70 30.06 50.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.54 0.49 0.56 0.39 0.61 -11.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 29/08/12 30/05/12 29/02/12 16/11/11 09/08/11 -
Price 1.49 1.22 1.07 0.78 0.90 0.80 0.53 -
P/RPS 0.31 0.33 0.46 0.70 0.21 0.26 0.27 9.60%
P/EPS 2.21 -1,525.00 -164.62 -42.16 8.71 4.96 2.89 -16.30%
EY 45.24 -0.07 -0.61 -2.37 11.48 20.15 34.60 19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.59 0.45 0.51 0.45 0.53 12.15%

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