[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -84.87%
YoY- 384.48%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,498,667 1,090,156 710,470 339,098 1,430,628 992,989 643,054 75.51%
PBT 153,587 130,604 42,697 16,742 84,823 61,198 46,847 120.21%
Tax -40,379 -31,756 -21,901 -9,817 -34,185 -21,672 -12,711 115.64%
NP 113,208 98,848 20,796 6,925 50,638 39,526 34,136 121.90%
-
NP to SH 112,109 98,671 20,833 7,661 50,638 34,898 28,838 146.62%
-
Tax Rate 26.29% 24.31% 51.29% 58.64% 40.30% 35.41% 27.13% -
Total Cost 1,385,459 991,308 689,674 332,173 1,379,990 953,463 608,918 72.73%
-
Net Worth 316,606 314,850 0 189,009 188,637 178,823 167,784 52.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 316,606 314,850 0 189,009 188,637 178,823 167,784 52.52%
NOSH 569,949 570,070 570,151 571,716 570,247 570,228 569,920 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.55% 9.07% 2.93% 2.04% 3.54% 3.98% 5.31% -
ROE 35.41% 31.34% 0.00% 4.05% 26.84% 19.52% 17.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 262.95 191.23 124.61 59.31 250.88 174.14 112.83 75.50%
EPS 19.67 17.31 3.65 1.34 8.88 6.12 5.06 146.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5555 0.5523 0.00 0.3306 0.3308 0.3136 0.2944 52.52%
Adjusted Per Share Value based on latest NOSH - 571,716
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 262.21 190.74 124.31 59.33 250.31 173.74 112.51 75.51%
EPS 19.62 17.26 3.65 1.34 8.86 6.11 5.05 146.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5539 0.5509 0.00 0.3307 0.33 0.3129 0.2936 52.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.30 0.22 0.16 0.12 0.14 0.13 -
P/RPS 0.17 0.16 0.18 0.27 0.05 0.08 0.12 26.05%
P/EPS 2.24 1.73 6.02 11.94 1.35 2.29 2.57 -8.73%
EY 44.70 57.70 16.61 8.38 74.00 43.71 38.92 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.54 0.00 0.48 0.36 0.45 0.44 47.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 13/09/06 24/05/06 17/02/06 14/11/05 18/08/05 -
Price 0.81 0.49 0.29 0.22 0.14 0.12 0.14 -
P/RPS 0.31 0.26 0.23 0.37 0.06 0.07 0.12 87.94%
P/EPS 4.12 2.83 7.94 16.42 1.58 1.96 2.77 30.20%
EY 24.28 35.32 12.60 6.09 63.43 51.00 36.14 -23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.89 0.00 0.67 0.42 0.38 0.48 109.50%

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