[MBFHLDG] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.09%
YoY- 147.93%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 527,069 509,654 443,758 489,384 458,450 435,586 360,672 28.68%
PBT 50,078 23,748 39,197 39,513 38,127 26,032 35,006 26.87%
Tax -10,472 -10,539 -6,190 -5,078 -12,429 -11,016 -5,414 55.05%
NP 39,606 13,209 33,007 34,435 25,698 15,016 29,592 21.38%
-
NP to SH 39,830 12,515 33,013 33,317 25,222 14,747 29,475 22.16%
-
Tax Rate 20.91% 44.38% 15.79% 12.85% 32.60% 42.32% 15.47% -
Total Cost 487,463 496,445 410,751 454,949 432,752 420,570 331,080 29.33%
-
Net Worth 529,773 468,402 442,339 411,510 383,123 357,059 339,447 34.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 529,773 468,402 442,339 411,510 383,123 357,059 339,447 34.43%
NOSH 570,630 568,863 570,172 570,116 570,633 569,382 570,116 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.51% 2.59% 7.44% 7.04% 5.61% 3.45% 8.20% -
ROE 7.52% 2.67% 7.46% 8.10% 6.58% 4.13% 8.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.37 89.59 77.83 85.84 80.34 76.50 63.26 28.61%
EPS 6.98 2.20 5.79 5.84 4.42 2.59 5.17 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 34.35%
Adjusted Per Share Value based on latest NOSH - 570,116
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.22 89.17 77.64 85.62 80.21 76.21 63.10 28.69%
EPS 6.97 2.19 5.78 5.83 4.41 2.58 5.16 22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9269 0.8195 0.7739 0.72 0.6703 0.6247 0.5939 34.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.56 0.58 0.66 0.62 0.60 0.61 -
P/RPS 0.51 0.63 0.75 0.77 0.77 0.78 0.96 -34.33%
P/EPS 6.73 25.45 10.02 11.29 14.03 23.17 11.80 -31.15%
EY 14.85 3.93 9.98 8.85 7.13 4.32 8.48 45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.75 0.91 0.92 0.96 1.02 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 -
Price 0.49 0.49 0.57 0.62 0.62 0.56 0.52 -
P/RPS 0.53 0.55 0.73 0.72 0.77 0.73 0.82 -25.18%
P/EPS 7.02 22.27 9.84 10.61 14.03 21.62 10.06 -21.27%
EY 14.24 4.49 10.16 9.43 7.13 4.62 9.94 26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.73 0.86 0.92 0.89 0.87 -28.07%

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