[MBFHLDG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.98%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,969,865 1,901,246 1,827,178 1,744,092 1,663,219 1,584,455 1,520,241 18.79%
PBT 152,536 140,585 142,869 138,678 122,148 171,928 171,851 -7.62%
Tax -32,279 -34,236 -34,713 -33,937 -37,482 -34,908 -35,976 -6.95%
NP 120,257 106,349 108,156 104,741 84,666 137,020 135,875 -7.79%
-
NP to SH 118,675 104,067 106,299 102,761 82,882 135,498 133,923 -7.72%
-
Tax Rate 21.16% 24.35% 24.30% 24.47% 30.69% 20.30% 20.93% -
Total Cost 1,849,608 1,794,897 1,719,022 1,639,351 1,578,553 1,447,435 1,384,366 21.24%
-
Net Worth 529,773 468,402 442,339 411,510 383,123 357,059 339,447 34.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 529,773 468,402 442,339 411,510 383,123 357,059 339,447 34.43%
NOSH 570,630 568,863 570,172 570,116 570,633 569,382 570,116 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.10% 5.59% 5.92% 6.01% 5.09% 8.65% 8.94% -
ROE 22.40% 22.22% 24.03% 24.97% 21.63% 37.95% 39.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 345.21 334.22 320.46 305.92 291.47 278.28 266.65 18.72%
EPS 20.80 18.29 18.64 18.02 14.52 23.80 23.49 -7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 0.5954 34.35%
Adjusted Per Share Value based on latest NOSH - 570,116
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 344.66 332.65 319.69 305.15 291.00 277.22 265.99 18.79%
EPS 20.76 18.21 18.60 17.98 14.50 23.71 23.43 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9269 0.8195 0.7739 0.72 0.6703 0.6247 0.5939 34.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.56 0.58 0.66 0.62 0.60 0.61 -
P/RPS 0.14 0.17 0.18 0.22 0.21 0.22 0.23 -28.11%
P/EPS 2.26 3.06 3.11 3.66 4.27 2.52 2.60 -8.89%
EY 44.25 32.67 32.14 27.31 23.43 39.66 38.51 9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.75 0.91 0.92 0.96 1.02 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 24/05/07 -
Price 0.49 0.49 0.57 0.62 0.62 0.56 0.52 -
P/RPS 0.14 0.15 0.18 0.20 0.21 0.20 0.20 -21.11%
P/EPS 2.36 2.68 3.06 3.44 4.27 2.35 2.21 4.46%
EY 42.44 37.33 32.71 29.07 23.43 42.50 45.17 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.73 0.86 0.92 0.89 0.87 -28.07%

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