[MBFHLDG] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 56.24%
YoY- 56.87%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 970,793 936,860 894,027 813,239 758,083 695,322 674,812 27.35%
PBT 931,983 914,173 907,925 -43,303 -139,799 -131,033 -138,522 -
Tax -35,393 -32,051 -36,725 -31,141 -30,315 -25,300 -25,423 24.60%
NP 896,590 882,122 871,200 -74,444 -170,114 -156,333 -163,945 -
-
NP to SH 896,590 882,122 871,200 -74,444 -170,114 -156,333 -163,945 -
-
Tax Rate 3.80% 3.51% 4.04% - - - - -
Total Cost 74,203 54,738 22,827 887,683 928,197 851,655 838,757 -80.05%
-
Net Worth 130,052 188,552 63,606 0 -1,392,726 -1,337,546 -1,312,574 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 130,052 188,552 63,606 0 -1,392,726 -1,337,546 -1,312,574 -
NOSH 546,670 575,733 180,137 1,150,411 1,151,775 1,150,775 1,154,419 -39.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 92.36% 94.16% 97.45% -9.15% -22.44% -22.48% -24.29% -
ROE 689.40% 467.84% 1,369.67% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 177.58 162.72 496.30 70.69 65.82 60.42 58.45 109.34%
EPS 164.01 153.22 483.63 -6.47 -14.77 -13.59 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.3275 0.3531 0.00 -1.2092 -1.1623 -1.137 -
Adjusted Per Share Value based on latest NOSH - 1,150,411
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 169.85 163.92 156.42 142.29 132.64 121.66 118.07 27.34%
EPS 156.87 154.34 152.43 -13.03 -29.76 -27.35 -28.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.3299 0.1113 0.00 -2.4368 -2.3402 -2.2965 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.26 0.37 0.50 0.20 0.20 4.10 0.00 -
P/RPS 0.15 0.23 0.10 0.28 0.30 6.79 0.00 -
P/EPS 0.16 0.24 0.10 -3.09 -1.35 -30.18 0.00 -
EY 630.81 414.10 967.26 -32.36 -73.85 -3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 1.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/11/03 28/08/03 26/05/03 26/02/03 26/11/02 26/08/02 -
Price 0.23 0.31 0.43 0.20 0.20 4.10 0.20 -
P/RPS 0.13 0.19 0.09 0.28 0.30 6.79 0.34 -47.22%
P/EPS 0.14 0.20 0.09 -3.09 -1.35 -30.18 -1.41 -
EY 713.08 494.25 1,124.72 -32.36 -73.85 -3.31 -71.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.22 0.00 0.00 0.00 0.00 -

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