[MBFHLDG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 43.66%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 573,428 441,347 441,850 440,578 582,001 527,069 509,654 8.15%
PBT 73,321 33,239 16,619 21,810 18,290 50,078 23,748 111.59%
Tax -4,209 -7,710 -7,689 -9,476 -8,483 -10,472 -10,539 -45.67%
NP 69,112 25,529 8,930 12,334 9,807 39,606 13,209 200.47%
-
NP to SH 67,464 24,555 8,301 12,276 8,545 39,830 12,515 206.49%
-
Tax Rate 5.74% 23.20% 46.27% 43.45% 46.38% 20.91% 44.38% -
Total Cost 504,316 415,818 432,920 428,244 572,194 487,463 496,445 1.05%
-
Net Worth 605,180 539,697 514,832 519,531 513,861 529,773 468,402 18.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 605,180 539,697 514,832 519,531 513,861 529,773 468,402 18.56%
NOSH 570,278 569,721 568,561 570,976 571,338 570,630 568,863 0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.05% 5.78% 2.02% 2.80% 1.69% 7.51% 2.59% -
ROE 11.15% 4.55% 1.61% 2.36% 1.66% 7.52% 2.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 100.55 77.47 77.71 77.16 101.87 92.37 89.59 7.97%
EPS 11.83 4.31 1.46 2.15 1.50 6.98 2.20 205.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 0.9473 0.9055 0.9099 0.8994 0.9284 0.8234 18.37%
Adjusted Per Share Value based on latest NOSH - 570,976
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 100.33 77.22 77.31 77.09 101.83 92.22 89.17 8.15%
EPS 11.80 4.30 1.45 2.15 1.50 6.97 2.19 206.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0588 0.9443 0.9008 0.909 0.8991 0.9269 0.8195 18.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.45 0.45 0.35 0.47 0.47 0.56 -
P/RPS 0.50 0.58 0.58 0.45 0.46 0.51 0.63 -14.24%
P/EPS 4.23 10.44 30.82 16.28 31.43 6.73 25.45 -69.67%
EY 23.66 9.58 3.24 6.14 3.18 14.85 3.93 229.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.50 0.38 0.52 0.51 0.68 -21.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 -
Price 0.62 0.47 0.43 0.46 0.43 0.49 0.49 -
P/RPS 0.62 0.61 0.55 0.60 0.42 0.53 0.55 8.29%
P/EPS 5.24 10.90 29.45 21.40 28.75 7.02 22.27 -61.78%
EY 19.08 9.17 3.40 4.67 3.48 14.24 4.49 161.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.47 0.51 0.48 0.53 0.60 -2.22%

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