[MBFHLDG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -5.7%
YoY- 222.56%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,521,773 1,492,022 1,465,368 1,424,606 1,346,660 1,289,090 1,235,685 14.87%
PBT 154,227 80,671 95,884 84,822 86,130 96,050 41,828 138.47%
Tax -37,573 -36,679 -32,124 -30,680 -30,995 -26,595 -25,128 30.72%
NP 116,654 43,992 63,760 54,142 55,135 69,455 16,700 264.98%
-
NP to SH 114,411 42,633 60,993 50,639 53,698 67,348 16,700 260.29%
-
Tax Rate 24.36% 45.47% 33.50% 36.17% 35.99% 27.69% 60.07% -
Total Cost 1,405,119 1,448,030 1,401,608 1,370,464 1,291,525 1,219,635 1,218,985 9.92%
-
Net Worth 314,839 0 189,009 188,651 179,284 167,866 155,391 60.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 314,839 0 189,009 188,651 179,284 167,866 155,391 60.04%
NOSH 570,051 569,086 571,716 570,289 571,698 570,198 572,978 -0.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.67% 2.95% 4.35% 3.80% 4.09% 5.39% 1.35% -
ROE 36.34% 0.00% 32.27% 26.84% 29.95% 40.12% 10.75% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 266.95 262.18 256.31 249.80 235.55 226.08 215.66 15.27%
EPS 20.07 7.49 10.67 8.88 9.39 11.81 2.91 261.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.00 0.3306 0.3308 0.3136 0.2944 0.2712 60.59%
Adjusted Per Share Value based on latest NOSH - 570,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 266.26 261.05 256.39 249.25 235.62 225.54 216.20 14.88%
EPS 20.02 7.46 10.67 8.86 9.40 11.78 2.92 260.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.00 0.3307 0.3301 0.3137 0.2937 0.2719 60.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.30 0.22 0.16 0.12 0.14 0.13 0.17 -
P/RPS 0.11 0.08 0.06 0.05 0.06 0.06 0.08 23.62%
P/EPS 1.49 2.94 1.50 1.35 1.49 1.10 5.83 -59.69%
EY 66.90 34.05 66.68 74.00 67.09 90.86 17.14 147.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.48 0.36 0.45 0.44 0.63 -9.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 13/09/06 24/05/06 17/02/06 14/11/05 18/08/05 30/05/05 -
Price 0.49 0.29 0.22 0.14 0.12 0.14 0.13 -
P/RPS 0.18 0.11 0.09 0.06 0.05 0.06 0.06 107.86%
P/EPS 2.44 3.87 2.06 1.58 1.28 1.19 4.46 -33.08%
EY 40.96 25.83 48.49 63.43 78.27 84.37 22.42 49.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.67 0.42 0.38 0.48 0.48 50.86%

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