[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.62%
YoY- -79.86%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,430,558 1,763,296 1,110,107 550,905 2,043,638 1,488,891 927,032 89.80%
PBT 102,981 127,704 133,487 19,126 85,815 70,586 62,475 39.41%
Tax -43,815 -35,240 -28,239 -10,788 -34,993 -24,800 -15,062 103.38%
NP 59,166 92,464 105,248 8,338 50,822 45,786 47,413 15.86%
-
NP to SH 58,842 91,873 104,511 7,825 45,032 41,944 45,800 18.12%
-
Tax Rate 42.55% 27.60% 21.15% 56.40% 40.78% 35.13% 24.11% -
Total Cost 2,371,392 1,670,832 1,004,859 542,567 1,992,816 1,443,105 879,619 93.35%
-
Net Worth 1,007,949 1,006,147 569,915 847,041 854,290 600,420 570,077 46.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,007,949 1,006,147 569,915 847,041 854,290 600,420 570,077 46.06%
NOSH 569,752 570,022 569,915 571,167 570,096 570,200 570,077 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.43% 5.24% 9.48% 1.51% 2.49% 3.08% 5.11% -
ROE 5.84% 9.13% 18.34% 0.92% 5.27% 6.99% 8.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 426.60 309.34 194.78 96.45 358.47 261.12 162.62 89.87%
EPS 10.32 16.12 18.33 1.37 7.90 7.36 8.03 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7691 1.7651 1.00 1.483 1.4985 1.053 1.00 46.12%
Adjusted Per Share Value based on latest NOSH - 571,167
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 425.26 308.51 194.23 96.39 357.56 260.50 162.20 89.80%
EPS 10.30 16.07 18.29 1.37 7.88 7.34 8.01 18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7636 1.7604 0.9971 1.482 1.4947 1.0505 0.9974 46.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.99 0.68 0.61 0.63 0.66 0.68 0.69 -
P/RPS 0.23 0.22 0.31 0.65 0.18 0.26 0.42 -32.99%
P/EPS 9.59 4.22 3.33 45.99 8.36 9.24 8.59 7.59%
EY 10.43 23.70 30.06 2.17 11.97 10.82 11.64 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.61 0.42 0.44 0.65 0.69 -12.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 16/11/11 09/08/11 27/05/11 25/02/11 30/11/10 25/08/10 -
Price 0.90 0.80 0.53 0.64 0.67 0.69 0.70 -
P/RPS 0.21 0.26 0.27 0.66 0.19 0.26 0.43 -37.90%
P/EPS 8.71 4.96 2.89 46.72 8.48 9.38 8.71 0.00%
EY 11.48 20.15 34.60 2.14 11.79 10.66 11.48 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.53 0.43 0.45 0.66 0.70 -18.98%

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