[MBFHLDG] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.02%
YoY- 90.55%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,137,928 2,043,638 2,056,320 1,935,808 1,907,241 1,891,204 1,905,776 7.97%
PBT 57,458 85,815 136,156 161,284 162,911 137,238 89,958 -25.85%
Tax -37,876 -34,993 -27,708 -25,680 -26,212 -27,783 -33,358 8.84%
NP 19,582 50,822 108,448 135,604 136,699 109,455 56,600 -50.74%
-
NP to SH 13,998 45,032 102,974 131,385 132,745 106,162 53,677 -59.21%
-
Tax Rate 65.92% 40.78% 20.35% 15.92% 16.09% 20.24% 37.08% -
Total Cost 2,118,346 1,992,816 1,947,872 1,800,204 1,770,542 1,781,749 1,849,176 9.49%
-
Net Worth 847,041 569,527 599,156 567,818 624,641 570,278 539,697 35.08%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 847,041 569,527 599,156 567,818 624,641 570,278 539,697 35.08%
NOSH 571,167 569,527 568,999 567,818 570,448 570,278 569,721 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.92% 2.49% 5.27% 7.01% 7.17% 5.79% 2.97% -
ROE 1.65% 7.91% 17.19% 23.14% 21.25% 18.62% 9.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 374.31 358.83 361.39 340.92 334.34 331.63 334.51 7.78%
EPS 2.45 7.91 18.10 23.14 23.27 18.62 9.42 -59.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.483 1.00 1.053 1.00 1.095 1.00 0.9473 34.86%
Adjusted Per Share Value based on latest NOSH - 567,818
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 374.06 357.56 359.78 338.70 333.70 330.89 333.44 7.97%
EPS 2.45 7.88 18.02 22.99 23.23 18.57 9.39 -59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.482 0.9965 1.0483 0.9935 1.0929 0.9978 0.9443 35.08%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.63 0.66 0.68 0.69 0.62 0.50 0.45 -
P/RPS 0.17 0.18 0.19 0.20 0.19 0.15 0.13 19.60%
P/EPS 25.71 8.35 3.76 2.98 2.66 2.69 4.78 207.29%
EY 3.89 11.98 26.61 33.53 37.53 37.23 20.94 -67.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.66 0.65 0.69 0.57 0.50 0.48 -8.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 25/08/10 31/05/10 25/02/10 11/11/09 -
Price 0.64 0.67 0.69 0.70 0.65 0.62 0.47 -
P/RPS 0.17 0.19 0.19 0.21 0.19 0.19 0.14 13.83%
P/EPS 26.11 8.47 3.81 3.03 2.79 3.33 4.99 201.70%
EY 3.83 11.80 26.23 33.06 35.80 30.03 20.05 -66.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 0.66 0.70 0.59 0.62 0.50 -9.57%

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