[MBFHLDG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 149.48%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,488,891 927,032 456,615 1,897,203 1,323,775 882,428 440,578 125.02%
PBT 70,586 62,475 47,483 144,989 71,668 38,429 21,810 118.64%
Tax -24,800 -15,062 -7,905 -29,084 -24,875 -17,165 -9,476 89.80%
NP 45,786 47,413 39,578 115,905 46,793 21,264 12,334 139.55%
-
NP to SH 41,944 45,800 38,859 112,596 45,132 20,577 12,276 126.68%
-
Tax Rate 35.13% 24.11% 16.65% 20.06% 34.71% 44.67% 43.45% -
Total Cost 1,443,105 879,619 417,037 1,781,298 1,276,982 861,164 428,244 124.60%
-
Net Worth 600,420 570,077 624,641 604,996 539,817 516,135 519,531 10.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 600,420 570,077 624,641 604,996 539,817 516,135 519,531 10.11%
NOSH 570,200 570,077 570,448 570,106 569,848 570,000 570,976 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.08% 5.11% 8.67% 6.11% 3.53% 2.41% 2.80% -
ROE 6.99% 8.03% 6.22% 18.61% 8.36% 3.99% 2.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 261.12 162.62 80.04 332.78 232.30 154.81 77.16 125.23%
EPS 7.36 8.03 6.82 19.75 7.92 3.61 2.15 126.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.053 1.00 1.095 1.0612 0.9473 0.9055 0.9099 10.21%
Adjusted Per Share Value based on latest NOSH - 570,278
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 260.50 162.20 79.89 331.94 231.61 154.39 77.09 125.01%
EPS 7.34 8.01 6.80 19.70 7.90 3.60 2.15 126.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0505 0.9974 1.0929 1.0585 0.9445 0.9031 0.909 10.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.69 0.62 0.50 0.45 0.45 0.35 -
P/RPS 0.26 0.42 0.77 0.15 0.19 0.29 0.45 -30.60%
P/EPS 9.24 8.59 9.10 2.53 5.68 12.47 16.28 -31.42%
EY 10.82 11.64 10.99 39.50 17.60 8.02 6.14 45.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.57 0.47 0.48 0.50 0.38 42.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 11/11/09 19/08/09 07/05/09 -
Price 0.69 0.70 0.65 0.62 0.47 0.43 0.46 -
P/RPS 0.26 0.43 0.81 0.19 0.20 0.28 0.60 -42.70%
P/EPS 9.38 8.71 9.54 3.14 5.93 11.91 21.40 -42.26%
EY 10.66 11.48 10.48 31.85 16.85 8.40 4.67 73.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.59 0.58 0.50 0.47 0.51 18.73%

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