[MBFHLDG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 7.36%
YoY- -60.01%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,763,296 1,110,107 550,905 2,043,638 1,488,891 927,032 456,615 145.93%
PBT 127,704 133,487 19,126 85,815 70,586 62,475 47,483 93.27%
Tax -35,240 -28,239 -10,788 -34,993 -24,800 -15,062 -7,905 170.62%
NP 92,464 105,248 8,338 50,822 45,786 47,413 39,578 75.97%
-
NP to SH 91,873 104,511 7,825 45,032 41,944 45,800 38,859 77.37%
-
Tax Rate 27.60% 21.15% 56.40% 40.78% 35.13% 24.11% 16.65% -
Total Cost 1,670,832 1,004,859 542,567 1,992,816 1,443,105 879,619 417,037 152.04%
-
Net Worth 1,006,147 569,915 847,041 854,290 600,420 570,077 624,641 37.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,006,147 569,915 847,041 854,290 600,420 570,077 624,641 37.37%
NOSH 570,022 569,915 571,167 570,096 570,200 570,077 570,448 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.24% 9.48% 1.51% 2.49% 3.08% 5.11% 8.67% -
ROE 9.13% 18.34% 0.92% 5.27% 6.99% 8.03% 6.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 309.34 194.78 96.45 358.47 261.12 162.62 80.04 146.07%
EPS 16.12 18.33 1.37 7.90 7.36 8.03 6.82 77.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7651 1.00 1.483 1.4985 1.053 1.00 1.095 37.43%
Adjusted Per Share Value based on latest NOSH - 569,527
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 308.51 194.23 96.39 357.56 260.50 162.20 79.89 145.93%
EPS 16.07 18.29 1.37 7.88 7.34 8.01 6.80 77.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7604 0.9971 1.482 1.4947 1.0505 0.9974 1.0929 37.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.61 0.63 0.66 0.68 0.69 0.62 -
P/RPS 0.22 0.31 0.65 0.18 0.26 0.42 0.77 -56.58%
P/EPS 4.22 3.33 45.99 8.36 9.24 8.59 9.10 -40.05%
EY 23.70 30.06 2.17 11.97 10.82 11.64 10.99 66.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.61 0.42 0.44 0.65 0.69 0.57 -22.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 09/08/11 27/05/11 25/02/11 30/11/10 25/08/10 31/05/10 -
Price 0.80 0.53 0.64 0.67 0.69 0.70 0.65 -
P/RPS 0.26 0.27 0.66 0.19 0.26 0.43 0.81 -53.08%
P/EPS 4.96 2.89 46.72 8.48 9.38 8.71 9.54 -35.31%
EY 20.15 34.60 2.14 11.79 10.66 11.48 10.48 54.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.43 0.45 0.66 0.70 0.59 -16.50%

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