[MBFHLDG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 490.94%
YoY- 1184.46%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 435,586 360,672 408,511 379,686 371,372 339,098 437,639 -0.31%
PBT 26,032 35,006 22,983 87,907 25,955 16,742 23,623 6.70%
Tax -11,016 -5,414 -8,623 -9,855 -12,084 -9,817 -7,883 25.07%
NP 15,016 29,592 14,360 78,052 13,871 6,925 15,740 -3.09%
-
NP to SH 14,747 29,475 13,438 77,838 13,172 7,661 15,740 -4.26%
-
Tax Rate 42.32% 15.47% 37.52% 11.21% 46.56% 58.64% 33.37% -
Total Cost 420,570 331,080 394,151 301,634 357,501 332,173 421,899 -0.21%
-
Net Worth 357,059 339,447 316,190 314,839 0 189,009 188,651 53.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 357,059 339,447 316,190 314,839 0 189,009 188,651 53.18%
NOSH 569,382 570,116 569,200 570,051 569,086 571,716 570,289 -0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.45% 8.20% 3.52% 20.56% 3.74% 2.04% 3.60% -
ROE 4.13% 8.68% 4.25% 24.72% 0.00% 4.05% 8.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.50 63.26 71.77 66.61 65.26 59.31 76.74 -0.20%
EPS 2.59 5.17 2.36 13.65 2.31 1.34 2.76 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6271 0.5954 0.5555 0.5523 0.00 0.3306 0.3308 53.35%
Adjusted Per Share Value based on latest NOSH - 570,051
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.21 63.10 71.47 66.43 64.98 59.33 76.57 -0.31%
EPS 2.58 5.16 2.35 13.62 2.30 1.34 2.75 -4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6247 0.5939 0.5532 0.5509 0.00 0.3307 0.3301 53.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.60 0.61 0.44 0.30 0.22 0.16 0.12 -
P/RPS 0.78 0.96 0.61 0.45 0.34 0.27 0.16 188.34%
P/EPS 23.17 11.80 18.64 2.20 9.50 11.94 4.35 205.92%
EY 4.32 8.48 5.37 45.52 10.52 8.38 23.00 -67.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.79 0.54 0.00 0.48 0.36 92.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 24/05/06 17/02/06 -
Price 0.56 0.52 0.81 0.49 0.29 0.22 0.14 -
P/RPS 0.73 0.82 1.13 0.74 0.44 0.37 0.18 154.96%
P/EPS 21.62 10.06 34.31 3.59 12.53 16.42 5.07 163.66%
EY 4.62 9.94 2.91 27.87 7.98 6.09 19.71 -62.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 1.46 0.89 0.00 0.67 0.42 65.20%

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