[MBFHLDG] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 159.74%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 379,686 371,372 339,098 437,639 349,935 344,718 298,336 17.42%
PBT 87,907 25,955 16,742 23,623 14,351 41,168 5,680 520.00%
Tax -9,855 -12,084 -9,817 -7,883 -8,961 -7,529 -8,373 11.46%
NP 78,052 13,871 6,925 15,740 5,390 33,639 -2,693 -
-
NP to SH 77,838 13,172 7,661 15,740 6,060 31,532 -2,693 -
-
Tax Rate 11.21% 46.56% 58.64% 33.37% 62.44% 18.29% 147.41% -
Total Cost 301,634 357,501 332,173 421,899 344,545 311,079 301,029 0.13%
-
Net Worth 314,839 0 189,009 188,651 179,284 167,866 155,391 60.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 314,839 0 189,009 188,651 179,284 167,866 155,391 60.04%
NOSH 570,051 569,086 571,716 570,289 571,698 570,198 572,978 -0.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.56% 3.74% 2.04% 3.60% 1.54% 9.76% -0.90% -
ROE 24.72% 0.00% 4.05% 8.34% 3.38% 18.78% -1.73% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.61 65.26 59.31 76.74 61.21 60.46 52.07 17.82%
EPS 13.65 2.31 1.34 2.76 1.06 5.53 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.00 0.3306 0.3308 0.3136 0.2944 0.2712 60.59%
Adjusted Per Share Value based on latest NOSH - 570,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.43 64.98 59.33 76.57 61.23 60.31 52.20 17.41%
EPS 13.62 2.30 1.34 2.75 1.06 5.52 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.00 0.3307 0.3301 0.3137 0.2937 0.2719 60.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.30 0.22 0.16 0.12 0.14 0.13 0.17 -
P/RPS 0.45 0.34 0.27 0.16 0.23 0.22 0.33 22.94%
P/EPS 2.20 9.50 11.94 4.35 13.21 2.35 -36.17 -
EY 45.52 10.52 8.38 23.00 7.57 42.54 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.48 0.36 0.45 0.44 0.63 -9.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 13/09/06 24/05/06 17/02/06 14/11/05 18/08/05 30/05/05 -
Price 0.49 0.29 0.22 0.14 0.12 0.14 0.13 -
P/RPS 0.74 0.44 0.37 0.18 0.20 0.23 0.25 106.01%
P/EPS 3.59 12.53 16.42 5.07 11.32 2.53 -27.66 -
EY 27.87 7.98 6.09 19.71 8.83 39.50 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.67 0.42 0.38 0.48 0.48 50.86%

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