[MBFHLDG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 71.03%
YoY- -67.6%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 509,654 443,758 489,384 458,450 435,586 360,672 408,511 15.90%
PBT 23,748 39,197 39,513 38,127 26,032 35,006 22,983 2.20%
Tax -10,539 -6,190 -5,078 -12,429 -11,016 -5,414 -8,623 14.32%
NP 13,209 33,007 34,435 25,698 15,016 29,592 14,360 -5.42%
-
NP to SH 12,515 33,013 33,317 25,222 14,747 29,475 13,438 -4.63%
-
Tax Rate 44.38% 15.79% 12.85% 32.60% 42.32% 15.47% 37.52% -
Total Cost 496,445 410,751 454,949 432,752 420,570 331,080 394,151 16.64%
-
Net Worth 468,402 442,339 411,510 383,123 357,059 339,447 316,190 29.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 468,402 442,339 411,510 383,123 357,059 339,447 316,190 29.98%
NOSH 568,863 570,172 570,116 570,633 569,382 570,116 569,200 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.59% 7.44% 7.04% 5.61% 3.45% 8.20% 3.52% -
ROE 2.67% 7.46% 8.10% 6.58% 4.13% 8.68% 4.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.59 77.83 85.84 80.34 76.50 63.26 71.77 15.94%
EPS 2.20 5.79 5.84 4.42 2.59 5.17 2.36 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 0.5555 30.03%
Adjusted Per Share Value based on latest NOSH - 570,633
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.17 77.64 85.62 80.21 76.21 63.10 71.47 15.91%
EPS 2.19 5.78 5.83 4.41 2.58 5.16 2.35 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8195 0.7739 0.72 0.6703 0.6247 0.5939 0.5532 29.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.58 0.66 0.62 0.60 0.61 0.44 -
P/RPS 0.63 0.75 0.77 0.77 0.78 0.96 0.61 2.17%
P/EPS 25.45 10.02 11.29 14.03 23.17 11.80 18.64 23.09%
EY 3.93 9.98 8.85 7.13 4.32 8.48 5.37 -18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.91 0.92 0.96 1.02 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 0.49 0.57 0.62 0.62 0.56 0.52 0.81 -
P/RPS 0.55 0.73 0.72 0.77 0.73 0.82 1.13 -38.15%
P/EPS 22.27 9.84 10.61 14.03 21.62 10.06 34.31 -25.05%
EY 4.49 10.16 9.43 7.13 4.62 9.94 2.91 33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.86 0.92 0.89 0.87 1.46 -44.75%

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