[MBFHLDG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.46%
YoY- 119.57%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,744,092 1,663,219 1,584,455 1,520,241 1,498,667 1,521,773 1,492,022 10.93%
PBT 138,678 122,148 171,928 171,851 153,587 154,227 80,671 43.36%
Tax -33,937 -37,482 -34,908 -35,976 -40,379 -37,573 -36,679 -5.03%
NP 104,741 84,666 137,020 135,875 113,208 116,654 43,992 78.02%
-
NP to SH 102,761 82,882 135,498 133,923 112,109 114,411 42,633 79.48%
-
Tax Rate 24.47% 30.69% 20.30% 20.93% 26.29% 24.36% 45.47% -
Total Cost 1,639,351 1,578,553 1,447,435 1,384,366 1,385,459 1,405,119 1,448,030 8.60%
-
Net Worth 411,510 383,123 357,059 339,447 316,190 314,839 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,510 383,123 357,059 339,447 316,190 314,839 0 -
NOSH 570,116 570,633 569,382 570,116 569,200 570,051 569,086 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.01% 5.09% 8.65% 8.94% 7.55% 7.67% 2.95% -
ROE 24.97% 21.63% 37.95% 39.45% 35.46% 36.34% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.92 291.47 278.28 266.65 263.29 266.95 262.18 10.80%
EPS 18.02 14.52 23.80 23.49 19.70 20.07 7.49 79.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.6714 0.6271 0.5954 0.5555 0.5523 0.00 -
Adjusted Per Share Value based on latest NOSH - 570,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 305.15 291.00 277.22 265.99 262.21 266.26 261.05 10.93%
EPS 17.98 14.50 23.71 23.43 19.62 20.02 7.46 79.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.6703 0.6247 0.5939 0.5532 0.5509 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.66 0.62 0.60 0.61 0.44 0.30 0.22 -
P/RPS 0.22 0.21 0.22 0.23 0.17 0.11 0.08 95.92%
P/EPS 3.66 4.27 2.52 2.60 2.23 1.49 2.94 15.67%
EY 27.31 23.43 39.66 38.51 44.76 66.90 34.05 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.96 1.02 0.79 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 21/08/07 24/05/07 26/02/07 23/11/06 13/09/06 -
Price 0.62 0.62 0.56 0.52 0.81 0.49 0.29 -
P/RPS 0.20 0.21 0.20 0.20 0.31 0.18 0.11 48.80%
P/EPS 3.44 4.27 2.35 2.21 4.11 2.44 3.87 -7.53%
EY 29.07 23.43 42.50 45.17 24.32 40.96 25.83 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.89 0.87 1.46 0.89 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