[MBFHLDG] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 119.34%
YoY- 284.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 489,384 458,450 435,586 360,672 408,511 379,686 371,372 20.13%
PBT 39,513 38,127 26,032 35,006 22,983 87,907 25,955 32.23%
Tax -5,078 -12,429 -11,016 -5,414 -8,623 -9,855 -12,084 -43.80%
NP 34,435 25,698 15,016 29,592 14,360 78,052 13,871 83.03%
-
NP to SH 33,317 25,222 14,747 29,475 13,438 77,838 13,172 85.32%
-
Tax Rate 12.85% 32.60% 42.32% 15.47% 37.52% 11.21% 46.56% -
Total Cost 454,949 432,752 420,570 331,080 394,151 301,634 357,501 17.38%
-
Net Worth 411,510 383,123 357,059 339,447 316,190 314,839 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,510 383,123 357,059 339,447 316,190 314,839 0 -
NOSH 570,116 570,633 569,382 570,116 569,200 570,051 569,086 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.04% 5.61% 3.45% 8.20% 3.52% 20.56% 3.74% -
ROE 8.10% 6.58% 4.13% 8.68% 4.25% 24.72% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.84 80.34 76.50 63.26 71.77 66.61 65.26 19.98%
EPS 5.84 4.42 2.59 5.17 2.36 13.65 2.31 85.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 -
Adjusted Per Share Value based on latest NOSH - 570,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.62 80.21 76.21 63.10 71.47 66.43 64.98 20.12%
EPS 5.83 4.41 2.58 5.16 2.35 13.62 2.30 85.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6703 0.6247 0.5939 0.5532 0.5509 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.62 0.60 0.61 0.44 0.30 0.22 -
P/RPS 0.77 0.77 0.78 0.96 0.61 0.45 0.34 72.19%
P/EPS 11.29 14.03 23.17 11.80 18.64 2.20 9.50 12.16%
EY 8.85 7.13 4.32 8.48 5.37 45.52 10.52 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.96 1.02 0.79 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 -
Price 0.62 0.62 0.56 0.52 0.81 0.49 0.29 -
P/RPS 0.72 0.77 0.73 0.82 1.13 0.74 0.44 38.73%
P/EPS 10.61 14.03 21.62 10.06 34.31 3.59 12.53 -10.46%
EY 9.43 7.13 4.62 9.94 2.91 27.87 7.98 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.89 0.87 1.46 0.89 0.00 -

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