[MBFHLDG] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -5.76%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,907,241 1,891,204 1,905,776 1,991,498 2,059,302 2,062,482 1,969,865 -2.13%
PBT 162,911 137,238 89,958 106,797 113,926 131,313 152,536 4.48%
Tax -26,212 -27,783 -33,358 -36,120 -38,970 -35,684 -32,279 -12.97%
NP 136,699 109,455 56,600 70,677 74,956 95,629 120,257 8.92%
-
NP to SH 132,745 106,162 53,677 68,952 73,166 93,903 118,675 7.76%
-
Tax Rate 16.09% 20.24% 37.08% 33.82% 34.21% 27.17% 21.16% -
Total Cost 1,770,542 1,781,749 1,849,176 1,920,821 1,984,346 1,966,853 1,849,608 -2.87%
-
Net Worth 624,641 570,278 539,697 514,832 519,531 513,861 529,773 11.61%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 624,641 570,278 539,697 514,832 519,531 513,861 529,773 11.61%
NOSH 570,448 570,278 569,721 568,561 570,976 571,338 570,630 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.17% 5.79% 2.97% 3.55% 3.64% 4.64% 6.10% -
ROE 21.25% 18.62% 9.95% 13.39% 14.08% 18.27% 22.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 334.34 331.63 334.51 350.27 360.66 360.99 345.21 -2.11%
EPS 23.27 18.62 9.42 12.13 12.81 16.44 20.80 7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.095 1.00 0.9473 0.9055 0.9099 0.8994 0.9284 11.64%
Adjusted Per Share Value based on latest NOSH - 568,561
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 333.70 330.89 333.44 348.44 360.30 360.86 344.66 -2.13%
EPS 23.23 18.57 9.39 12.06 12.80 16.43 20.76 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0929 0.9978 0.9443 0.9008 0.909 0.8991 0.9269 11.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.50 0.45 0.45 0.35 0.47 0.47 -
P/RPS 0.19 0.15 0.13 0.13 0.10 0.13 0.14 22.60%
P/EPS 2.66 2.69 4.78 3.71 2.73 2.86 2.26 11.48%
EY 37.53 37.23 20.94 26.95 36.61 34.97 44.25 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.48 0.50 0.38 0.52 0.51 7.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 11/11/09 19/08/09 07/05/09 25/02/09 17/11/08 -
Price 0.65 0.62 0.47 0.43 0.46 0.43 0.49 -
P/RPS 0.19 0.19 0.14 0.12 0.13 0.12 0.14 22.60%
P/EPS 2.79 3.33 4.99 3.55 3.59 2.62 2.36 11.81%
EY 35.80 30.03 20.05 28.20 27.86 38.22 42.44 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.50 0.47 0.51 0.48 0.53 7.41%

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