[MBFHLDG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.01%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,323,775 882,428 440,578 2,062,482 1,480,481 953,412 443,758 107.08%
PBT 71,668 38,429 21,810 131,313 113,023 62,945 39,197 49.47%
Tax -24,875 -17,165 -9,476 -35,684 -27,201 -16,729 -6,190 152.55%
NP 46,793 21,264 12,334 95,629 85,822 46,216 33,007 26.17%
-
NP to SH 45,132 20,577 12,276 93,903 85,358 45,528 33,013 23.15%
-
Tax Rate 34.71% 44.67% 43.45% 27.17% 24.07% 26.58% 15.79% -
Total Cost 1,276,982 861,164 428,244 1,966,853 1,394,659 907,196 410,751 112.86%
-
Net Worth 539,817 516,135 519,531 512,597 529,367 469,183 442,339 14.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 539,817 516,135 519,531 512,597 529,367 469,183 442,339 14.18%
NOSH 569,848 570,000 570,976 569,932 570,193 569,812 570,172 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.53% 2.41% 2.80% 4.64% 5.80% 4.85% 7.44% -
ROE 8.36% 3.99% 2.36% 18.32% 16.12% 9.70% 7.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 232.30 154.81 77.16 361.88 259.65 167.32 77.83 107.16%
EPS 7.92 3.61 2.15 16.47 14.97 7.99 5.79 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9473 0.9055 0.9099 0.8994 0.9284 0.8234 0.7758 14.22%
Adjusted Per Share Value based on latest NOSH - 571,338
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 231.61 154.39 77.09 360.86 259.03 166.81 77.64 107.08%
EPS 7.90 3.60 2.15 16.43 14.93 7.97 5.78 23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.9031 0.909 0.8969 0.9262 0.8209 0.7739 14.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.45 0.35 0.47 0.47 0.56 0.58 -
P/RPS 0.19 0.29 0.45 0.13 0.18 0.33 0.75 -59.92%
P/EPS 5.68 12.47 16.28 2.85 3.14 7.01 10.02 -31.48%
EY 17.60 8.02 6.14 35.06 31.85 14.27 9.98 45.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.38 0.52 0.51 0.68 0.75 -25.71%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 28/05/08 -
Price 0.47 0.43 0.46 0.43 0.49 0.49 0.57 -
P/RPS 0.20 0.28 0.60 0.12 0.19 0.29 0.73 -57.78%
P/EPS 5.93 11.91 21.40 2.61 3.27 6.13 9.84 -28.63%
EY 16.85 8.40 4.67 38.32 30.55 16.31 10.16 40.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.48 0.53 0.60 0.73 -22.28%

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