[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -117.15%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,430,628 992,989 643,054 298,336 1,189,394 835,723 543,358 90.33%
PBT 84,823 61,198 46,847 5,680 41,653 16,722 -7,549 -
Tax -34,185 -21,672 -12,711 -8,373 -25,954 -19,822 -15,261 70.94%
NP 50,638 39,526 34,136 -2,693 15,699 -3,100 -22,810 -
-
NP to SH 50,638 34,898 28,838 -2,693 15,699 -3,100 -22,810 -
-
Tax Rate 40.30% 35.41% 27.13% 147.41% 62.31% 118.54% - -
Total Cost 1,379,990 953,463 608,918 301,029 1,173,695 838,823 566,168 80.82%
-
Net Worth 188,637 178,823 167,784 155,391 153,710 110,729 85,592 69.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 188,637 178,823 167,784 155,391 153,710 110,729 85,592 69.11%
NOSH 570,247 570,228 569,920 572,978 552,518 543,859 548,317 2.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.54% 3.98% 5.31% -0.90% 1.32% -0.37% -4.20% -
ROE 26.84% 19.52% 17.19% -1.73% 10.21% -2.80% -26.65% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 250.88 174.14 112.83 52.07 215.27 153.67 99.10 85.43%
EPS 8.88 6.12 5.06 -0.47 2.85 -0.57 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3136 0.2944 0.2712 0.2782 0.2036 0.1561 64.75%
Adjusted Per Share Value based on latest NOSH - 572,978
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 250.31 173.74 112.51 52.20 208.10 146.22 95.07 90.33%
EPS 8.86 6.11 5.05 -0.47 2.75 -0.54 -3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3129 0.2936 0.2719 0.2689 0.1937 0.1498 69.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.14 0.13 0.17 0.21 0.14 0.12 -
P/RPS 0.05 0.08 0.12 0.33 0.10 0.09 0.12 -44.12%
P/EPS 1.35 2.29 2.57 -36.17 7.39 -24.56 -2.88 -
EY 74.00 43.71 38.92 -2.76 13.53 -4.07 -34.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.44 0.63 0.75 0.69 0.77 -39.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 14/11/05 18/08/05 30/05/05 24/02/05 01/11/04 13/08/04 -
Price 0.14 0.12 0.14 0.13 0.20 0.23 0.14 -
P/RPS 0.06 0.07 0.12 0.25 0.09 0.15 0.14 -43.06%
P/EPS 1.58 1.96 2.77 -27.66 7.04 -40.35 -3.37 -
EY 63.43 51.00 36.14 -3.62 14.21 -2.48 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.48 0.48 0.72 1.13 0.90 -39.75%

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