[MBFHLDG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2.01%
YoY- 121.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,663,219 1,584,455 1,520,241 1,498,667 1,521,773 1,492,022 1,465,368 8.80%
PBT 122,148 171,928 171,851 153,587 154,227 80,671 95,884 17.49%
Tax -37,482 -34,908 -35,976 -40,379 -37,573 -36,679 -32,124 10.82%
NP 84,666 137,020 135,875 113,208 116,654 43,992 63,760 20.79%
-
NP to SH 82,882 135,498 133,923 112,109 114,411 42,633 60,993 22.66%
-
Tax Rate 30.69% 20.30% 20.93% 26.29% 24.36% 45.47% 33.50% -
Total Cost 1,578,553 1,447,435 1,384,366 1,385,459 1,405,119 1,448,030 1,401,608 8.24%
-
Net Worth 383,123 357,059 339,447 316,190 314,839 0 189,009 60.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 383,123 357,059 339,447 316,190 314,839 0 189,009 60.09%
NOSH 570,633 569,382 570,116 569,200 570,051 569,086 571,716 -0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.09% 8.65% 8.94% 7.55% 7.67% 2.95% 4.35% -
ROE 21.63% 37.95% 39.45% 35.46% 36.34% 0.00% 32.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 291.47 278.28 266.65 263.29 266.95 262.18 256.31 8.93%
EPS 14.52 23.80 23.49 19.70 20.07 7.49 10.67 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 0.3306 60.29%
Adjusted Per Share Value based on latest NOSH - 569,200
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 291.00 277.22 265.99 262.21 266.26 261.05 256.39 8.79%
EPS 14.50 23.71 23.43 19.62 20.02 7.46 10.67 22.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6703 0.6247 0.5939 0.5532 0.5509 0.00 0.3307 60.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.60 0.61 0.44 0.30 0.22 0.16 -
P/RPS 0.21 0.22 0.23 0.17 0.11 0.08 0.06 130.34%
P/EPS 4.27 2.52 2.60 2.23 1.49 2.94 1.50 100.73%
EY 23.43 39.66 38.51 44.76 66.90 34.05 66.68 -50.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.02 0.79 0.54 0.00 0.48 54.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 24/05/06 -
Price 0.62 0.56 0.52 0.81 0.49 0.29 0.22 -
P/RPS 0.21 0.20 0.20 0.31 0.18 0.11 0.09 75.83%
P/EPS 4.27 2.35 2.21 4.11 2.44 3.87 2.06 62.49%
EY 23.43 42.50 45.17 24.32 40.96 25.83 48.49 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.87 1.46 0.89 0.00 0.67 23.51%

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