[MBFHLDG] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.38%
YoY- -98.0%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,424,606 1,346,660 1,289,090 1,235,685 1,189,394 1,081,811 1,050,954 22.41%
PBT 84,822 86,130 96,050 41,828 41,653 -25,199 -59,690 -
Tax -30,680 -30,995 -26,595 -25,128 -25,954 -32,567 -35,058 -8.48%
NP 54,142 55,135 69,455 16,700 15,699 -57,766 -94,748 -
-
NP to SH 50,639 53,698 67,348 16,700 15,699 -57,766 -94,748 -
-
Tax Rate 36.17% 35.99% 27.69% 60.07% 62.31% - - -
Total Cost 1,370,464 1,291,525 1,219,635 1,218,985 1,173,695 1,139,577 1,145,702 12.64%
-
Net Worth 188,651 179,284 167,866 155,391 156,607 111,471 85,501 69.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 188,651 179,284 167,866 155,391 156,607 111,471 85,501 69.23%
NOSH 570,289 571,698 570,198 572,978 562,932 547,500 547,736 2.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.80% 4.09% 5.39% 1.35% 1.32% -5.34% -9.02% -
ROE 26.84% 29.95% 40.12% 10.75% 10.02% -51.82% -110.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 249.80 235.55 226.08 215.66 211.29 197.59 191.87 19.17%
EPS 8.88 9.39 11.81 2.91 2.79 -10.55 -17.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3136 0.2944 0.2712 0.2782 0.2036 0.1561 64.75%
Adjusted Per Share Value based on latest NOSH - 572,978
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 249.25 235.62 225.54 216.20 208.10 189.28 183.88 22.41%
EPS 8.86 9.40 11.78 2.92 2.75 -10.11 -16.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3137 0.2937 0.2719 0.274 0.195 0.1496 69.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.14 0.13 0.17 0.21 0.14 0.12 -
P/RPS 0.05 0.06 0.06 0.08 0.10 0.07 0.06 -11.41%
P/EPS 1.35 1.49 1.10 5.83 7.53 -1.33 -0.69 -
EY 74.00 67.09 90.86 17.14 13.28 -75.36 -144.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.44 0.63 0.75 0.69 0.77 -39.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 14/11/05 18/08/05 30/05/05 24/02/05 01/11/04 13/08/04 -
Price 0.14 0.12 0.14 0.13 0.20 0.23 0.14 -
P/RPS 0.06 0.05 0.06 0.06 0.09 0.12 0.07 -9.74%
P/EPS 1.58 1.28 1.19 4.46 7.17 -2.18 -0.81 -
EY 63.43 78.27 84.37 22.42 13.94 -45.87 -123.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.48 0.48 0.72 1.13 0.90 -39.75%

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