[MBFHLDG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -38.83%
YoY- -27.56%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,901,246 1,827,178 1,744,092 1,663,219 1,584,455 1,520,241 1,498,667 17.20%
PBT 140,585 142,869 138,678 122,148 171,928 171,851 153,587 -5.73%
Tax -34,236 -34,713 -33,937 -37,482 -34,908 -35,976 -40,379 -10.42%
NP 106,349 108,156 104,741 84,666 137,020 135,875 113,208 -4.08%
-
NP to SH 104,067 106,299 102,761 82,882 135,498 133,923 112,109 -4.84%
-
Tax Rate 24.35% 24.30% 24.47% 30.69% 20.30% 20.93% 26.29% -
Total Cost 1,794,897 1,719,022 1,639,351 1,578,553 1,447,435 1,384,366 1,385,459 18.85%
-
Net Worth 468,402 442,339 411,510 383,123 357,059 339,447 316,190 29.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 468,402 442,339 411,510 383,123 357,059 339,447 316,190 29.98%
NOSH 568,863 570,172 570,116 570,633 569,382 570,116 569,200 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.59% 5.92% 6.01% 5.09% 8.65% 8.94% 7.55% -
ROE 22.22% 24.03% 24.97% 21.63% 37.95% 39.45% 35.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 334.22 320.46 305.92 291.47 278.28 266.65 263.29 17.25%
EPS 18.29 18.64 18.02 14.52 23.80 23.49 19.70 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 0.5555 30.03%
Adjusted Per Share Value based on latest NOSH - 570,633
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 332.65 319.69 305.15 291.00 277.22 265.99 262.21 17.20%
EPS 18.21 18.60 17.98 14.50 23.71 23.43 19.62 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8195 0.7739 0.72 0.6703 0.6247 0.5939 0.5532 29.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.56 0.58 0.66 0.62 0.60 0.61 0.44 -
P/RPS 0.17 0.18 0.22 0.21 0.22 0.23 0.17 0.00%
P/EPS 3.06 3.11 3.66 4.27 2.52 2.60 2.23 23.50%
EY 32.67 32.14 27.31 23.43 39.66 38.51 44.76 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.91 0.92 0.96 1.02 0.79 -9.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 -
Price 0.49 0.57 0.62 0.62 0.56 0.52 0.81 -
P/RPS 0.15 0.18 0.20 0.21 0.20 0.20 0.31 -38.39%
P/EPS 2.68 3.06 3.44 4.27 2.35 2.21 4.11 -24.82%
EY 37.33 32.71 29.07 23.43 42.50 45.17 24.32 33.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.86 0.92 0.89 0.87 1.46 -44.75%

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