[MBFHLDG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 174.75%
YoY- 689.51%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 561,859 470,417 456,615 573,428 441,347 441,850 440,578 17.58%
PBT 8,111 14,992 47,483 73,321 33,239 16,619 21,810 -48.25%
Tax -9,738 -7,157 -7,905 -4,209 -7,710 -7,689 -9,476 1.83%
NP -1,627 7,835 39,578 69,112 25,529 8,930 12,334 -
-
NP to SH -3,856 6,941 38,859 67,464 24,555 8,301 12,276 -
-
Tax Rate 120.06% 47.74% 16.65% 5.74% 23.20% 46.27% 43.45% -
Total Cost 563,486 462,582 417,037 504,316 415,818 432,920 428,244 20.05%
-
Net Worth 599,156 567,818 624,641 605,180 539,697 514,832 519,531 9.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 599,156 567,818 624,641 605,180 539,697 514,832 519,531 9.96%
NOSH 568,999 567,818 570,448 570,278 569,721 568,561 570,976 -0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.29% 1.67% 8.67% 12.05% 5.78% 2.02% 2.80% -
ROE -0.64% 1.22% 6.22% 11.15% 4.55% 1.61% 2.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.74 82.85 80.04 100.55 77.47 77.71 77.16 17.85%
EPS -0.68 1.22 6.82 11.83 4.31 1.46 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.053 1.00 1.095 1.0612 0.9473 0.9055 0.9099 10.21%
Adjusted Per Share Value based on latest NOSH - 570,278
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.31 82.31 79.89 100.33 77.22 77.31 77.09 17.58%
EPS -0.67 1.21 6.80 11.80 4.30 1.45 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0483 0.9935 1.0929 1.0588 0.9443 0.9008 0.909 9.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.69 0.62 0.50 0.45 0.45 0.35 -
P/RPS 0.69 0.83 0.77 0.50 0.58 0.58 0.45 32.93%
P/EPS -100.34 56.45 9.10 4.23 10.44 30.82 16.28 -
EY -1.00 1.77 10.99 23.66 9.58 3.24 6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.57 0.47 0.48 0.50 0.38 42.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 11/11/09 19/08/09 07/05/09 -
Price 0.69 0.70 0.65 0.62 0.47 0.43 0.46 -
P/RPS 0.70 0.84 0.81 0.62 0.61 0.55 0.60 10.81%
P/EPS -101.82 57.26 9.54 5.24 10.90 29.45 21.40 -
EY -0.98 1.75 10.48 19.08 9.17 3.40 4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.59 0.58 0.50 0.47 0.51 18.73%

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