[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.93%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,897,203 1,323,775 882,428 440,578 2,062,482 1,480,481 953,412 58.00%
PBT 144,989 71,668 38,429 21,810 131,313 113,023 62,945 74.14%
Tax -29,084 -24,875 -17,165 -9,476 -35,684 -27,201 -16,729 44.43%
NP 115,905 46,793 21,264 12,334 95,629 85,822 46,216 84.28%
-
NP to SH 112,596 45,132 20,577 12,276 93,903 85,358 45,528 82.57%
-
Tax Rate 20.06% 34.71% 44.67% 43.45% 27.17% 24.07% 26.58% -
Total Cost 1,781,298 1,276,982 861,164 428,244 1,966,853 1,394,659 907,196 56.61%
-
Net Worth 604,996 539,817 516,135 519,531 512,597 529,367 469,183 18.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 604,996 539,817 516,135 519,531 512,597 529,367 469,183 18.41%
NOSH 570,106 569,848 570,000 570,976 569,932 570,193 569,812 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.11% 3.53% 2.41% 2.80% 4.64% 5.80% 4.85% -
ROE 18.61% 8.36% 3.99% 2.36% 18.32% 16.12% 9.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 332.78 232.30 154.81 77.16 361.88 259.65 167.32 57.95%
EPS 19.75 7.92 3.61 2.15 16.47 14.97 7.99 82.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 0.9473 0.9055 0.9099 0.8994 0.9284 0.8234 18.37%
Adjusted Per Share Value based on latest NOSH - 570,976
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 331.94 231.61 154.39 77.09 360.86 259.03 166.81 58.00%
EPS 19.70 7.90 3.60 2.15 16.43 14.93 7.97 82.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0585 0.9445 0.9031 0.909 0.8969 0.9262 0.8209 18.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.45 0.45 0.35 0.47 0.47 0.56 -
P/RPS 0.15 0.19 0.29 0.45 0.13 0.18 0.33 -40.79%
P/EPS 2.53 5.68 12.47 16.28 2.85 3.14 7.01 -49.21%
EY 39.50 17.60 8.02 6.14 35.06 31.85 14.27 96.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.50 0.38 0.52 0.51 0.68 -21.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 -
Price 0.62 0.47 0.43 0.46 0.43 0.49 0.49 -
P/RPS 0.19 0.20 0.28 0.60 0.12 0.19 0.29 -24.50%
P/EPS 3.14 5.93 11.91 21.40 2.61 3.27 6.13 -35.90%
EY 31.85 16.85 8.40 4.67 38.32 30.55 16.31 56.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.47 0.51 0.48 0.53 0.60 -2.22%

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