[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.71%
YoY- 284.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,744,092 1,254,708 796,258 360,672 1,498,667 1,090,156 710,470 81.67%
PBT 138,678 99,165 61,038 35,006 153,587 130,604 42,697 118.84%
Tax -33,937 -28,859 -16,430 -5,414 -40,379 -31,756 -21,901 33.80%
NP 104,741 70,306 44,608 29,592 113,208 98,848 20,796 192.96%
-
NP to SH 102,761 69,444 44,222 29,475 112,109 98,671 20,833 188.92%
-
Tax Rate 24.47% 29.10% 26.92% 15.47% 26.29% 24.31% 51.29% -
Total Cost 1,639,351 1,184,402 751,650 331,080 1,385,459 991,308 689,674 77.82%
-
Net Worth 411,526 382,797 357,366 339,447 316,606 314,850 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,526 382,797 357,366 339,447 316,606 314,850 0 -
NOSH 570,138 570,147 569,871 570,116 569,949 570,070 570,151 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.01% 5.60% 5.60% 8.20% 7.55% 9.07% 2.93% -
ROE 24.97% 18.14% 12.37% 8.68% 35.41% 31.34% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.91 220.07 139.73 63.26 262.95 191.23 124.61 81.68%
EPS 18.03 12.18 7.76 5.17 19.67 17.31 3.65 189.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 -
Adjusted Per Share Value based on latest NOSH - 570,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.15 219.53 139.32 63.10 262.21 190.74 124.31 81.67%
EPS 17.98 12.15 7.74 5.16 19.62 17.26 3.65 188.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6698 0.6253 0.5939 0.5539 0.5509 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.62 0.60 0.61 0.44 0.30 0.22 -
P/RPS 0.22 0.28 0.43 0.96 0.17 0.16 0.18 14.27%
P/EPS 3.66 5.09 7.73 11.80 2.24 1.73 6.02 -28.16%
EY 27.31 19.65 12.93 8.48 44.70 57.70 16.61 39.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.96 1.02 0.79 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 -
Price 0.62 0.62 0.56 0.52 0.81 0.49 0.29 -
P/RPS 0.20 0.28 0.40 0.82 0.31 0.26 0.23 -8.87%
P/EPS 3.44 5.09 7.22 10.06 4.12 2.83 7.94 -42.65%
EY 29.07 19.65 13.86 9.94 24.28 35.32 12.60 74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.89 0.87 1.46 0.89 0.00 -

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