[MBFHLDG] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.62%
YoY- 134.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 349,935 344,718 298,336 353,671 292,365 291,313 252,045 24.42%
PBT 14,351 41,168 5,680 24,931 24,271 -13,054 5,505 89.30%
Tax -8,961 -7,529 -8,373 -6,132 -4,561 -6,062 -9,199 -1.73%
NP 5,390 33,639 -2,693 18,799 19,710 -19,116 -3,694 -
-
NP to SH 6,060 31,532 -2,693 18,799 19,710 -19,116 -3,694 -
-
Tax Rate 62.44% 18.29% 147.41% 24.60% 18.79% - 167.10% -
Total Cost 344,545 311,079 301,029 334,872 272,655 310,429 255,739 21.96%
-
Net Worth 179,284 167,866 155,391 156,607 111,471 85,501 128,738 24.68%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 179,284 167,866 155,391 156,607 111,471 85,501 128,738 24.68%
NOSH 571,698 570,198 572,978 562,932 547,500 547,736 551,343 2.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.54% 9.76% -0.90% 5.32% 6.74% -6.56% -1.47% -
ROE 3.38% 18.78% -1.73% 12.00% 17.68% -22.36% -2.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.21 60.46 52.07 62.83 53.40 53.18 45.71 21.46%
EPS 1.06 5.53 -0.47 3.34 3.60 -3.49 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.2944 0.2712 0.2782 0.2036 0.1561 0.2335 21.70%
Adjusted Per Share Value based on latest NOSH - 562,932
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.23 60.31 52.20 61.88 51.15 50.97 44.10 24.43%
EPS 1.06 5.52 -0.47 3.29 3.45 -3.34 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.2937 0.2719 0.274 0.195 0.1496 0.2252 24.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.14 0.13 0.17 0.21 0.14 0.12 0.20 -
P/RPS 0.23 0.22 0.33 0.33 0.26 0.23 0.44 -35.08%
P/EPS 13.21 2.35 -36.17 6.29 3.89 -3.44 -29.85 -
EY 7.57 42.54 -2.76 15.90 25.71 -29.08 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.63 0.75 0.69 0.77 0.86 -35.03%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 30/05/05 24/02/05 01/11/04 13/08/04 27/05/04 -
Price 0.12 0.14 0.13 0.20 0.23 0.14 0.13 -
P/RPS 0.20 0.23 0.25 0.32 0.43 0.26 0.28 -20.07%
P/EPS 11.32 2.53 -27.66 5.99 6.39 -4.01 -19.40 -
EY 8.83 39.50 -3.62 16.70 15.65 -24.93 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.48 0.72 1.13 0.90 0.56 -22.76%

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