[MBFHLDG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 47.98%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,480,481 953,412 443,758 1,744,092 1,254,708 796,258 360,672 155.70%
PBT 113,023 62,945 39,197 138,678 99,165 61,038 35,006 117.98%
Tax -27,201 -16,729 -6,190 -33,937 -28,859 -16,430 -5,414 192.48%
NP 85,822 46,216 33,007 104,741 70,306 44,608 29,592 102.97%
-
NP to SH 85,358 45,528 33,013 102,761 69,444 44,222 29,475 102.77%
-
Tax Rate 24.07% 26.58% 15.79% 24.47% 29.10% 26.92% 15.47% -
Total Cost 1,394,659 907,196 410,751 1,639,351 1,184,402 751,650 331,080 160.14%
-
Net Worth 529,367 469,183 442,339 411,526 382,797 357,366 339,447 34.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 529,367 469,183 442,339 411,526 382,797 357,366 339,447 34.37%
NOSH 570,193 569,812 570,172 570,138 570,147 569,871 570,116 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.80% 4.85% 7.44% 6.01% 5.60% 5.60% 8.20% -
ROE 16.12% 9.70% 7.46% 24.97% 18.14% 12.37% 8.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.65 167.32 77.83 305.91 220.07 139.73 63.26 155.69%
EPS 14.97 7.99 5.79 18.03 12.18 7.76 5.17 102.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 34.35%
Adjusted Per Share Value based on latest NOSH - 570,116
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.03 166.81 77.64 305.15 219.53 139.32 63.10 155.71%
EPS 14.93 7.97 5.78 17.98 12.15 7.74 5.16 102.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9262 0.8209 0.7739 0.72 0.6698 0.6253 0.5939 34.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.56 0.58 0.66 0.62 0.60 0.61 -
P/RPS 0.18 0.33 0.75 0.22 0.28 0.43 0.96 -67.14%
P/EPS 3.14 7.01 10.02 3.66 5.09 7.73 11.80 -58.52%
EY 31.85 14.27 9.98 27.31 19.65 12.93 8.48 141.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.75 0.91 0.92 0.96 1.02 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 -
Price 0.49 0.49 0.57 0.62 0.62 0.56 0.52 -
P/RPS 0.19 0.29 0.73 0.20 0.28 0.40 0.82 -62.17%
P/EPS 3.27 6.13 9.84 3.44 5.09 7.22 10.06 -52.62%
EY 30.55 16.31 10.16 29.07 19.65 13.86 9.94 110.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.73 0.86 0.92 0.89 0.87 -28.07%

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