[MBFHLDG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.04%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,991,498 2,059,302 2,062,482 1,969,865 1,901,246 1,827,178 1,744,092 9.25%
PBT 106,797 113,926 131,313 152,536 140,585 142,869 138,678 -15.99%
Tax -36,120 -38,970 -35,684 -32,279 -34,236 -34,713 -33,937 4.24%
NP 70,677 74,956 95,629 120,257 106,349 108,156 104,741 -23.08%
-
NP to SH 68,952 73,166 93,903 118,675 104,067 106,299 102,761 -23.37%
-
Tax Rate 33.82% 34.21% 27.17% 21.16% 24.35% 24.30% 24.47% -
Total Cost 1,920,821 1,984,346 1,966,853 1,849,608 1,794,897 1,719,022 1,639,351 11.15%
-
Net Worth 514,832 519,531 513,861 529,773 468,402 442,339 411,510 16.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 514,832 519,531 513,861 529,773 468,402 442,339 411,510 16.12%
NOSH 568,561 570,976 571,338 570,630 568,863 570,172 570,116 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.55% 3.64% 4.64% 6.10% 5.59% 5.92% 6.01% -
ROE 13.39% 14.08% 18.27% 22.40% 22.22% 24.03% 24.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 350.27 360.66 360.99 345.21 334.22 320.46 305.92 9.45%
EPS 12.13 12.81 16.44 20.80 18.29 18.64 18.02 -23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.9099 0.8994 0.9284 0.8234 0.7758 0.7218 16.33%
Adjusted Per Share Value based on latest NOSH - 570,630
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 348.44 360.30 360.86 344.66 332.65 319.69 305.15 9.25%
EPS 12.06 12.80 16.43 20.76 18.21 18.60 17.98 -23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9008 0.909 0.8991 0.9269 0.8195 0.7739 0.72 16.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.35 0.47 0.47 0.56 0.58 0.66 -
P/RPS 0.13 0.10 0.13 0.14 0.17 0.18 0.22 -29.60%
P/EPS 3.71 2.73 2.86 2.26 3.06 3.11 3.66 0.90%
EY 26.95 36.61 34.97 44.25 32.67 32.14 27.31 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.52 0.51 0.68 0.75 0.91 -32.94%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 07/05/09 25/02/09 17/11/08 26/08/08 28/05/08 27/02/08 -
Price 0.43 0.46 0.43 0.49 0.49 0.57 0.62 -
P/RPS 0.12 0.13 0.12 0.14 0.15 0.18 0.20 -28.88%
P/EPS 3.55 3.59 2.62 2.36 2.68 3.06 3.44 2.12%
EY 28.20 27.86 38.22 42.44 37.33 32.71 29.07 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.53 0.60 0.73 0.86 -33.18%

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