[MBFHLDG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.44%
YoY- -20.63%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,062,482 1,969,865 1,901,246 1,827,178 1,744,092 1,663,219 1,584,455 19.12%
PBT 131,313 152,536 140,585 142,869 138,678 122,148 171,928 -16.37%
Tax -35,684 -32,279 -34,236 -34,713 -33,937 -37,482 -34,908 1.46%
NP 95,629 120,257 106,349 108,156 104,741 84,666 137,020 -21.23%
-
NP to SH 93,903 118,675 104,067 106,299 102,761 82,882 135,498 -21.60%
-
Tax Rate 27.17% 21.16% 24.35% 24.30% 24.47% 30.69% 20.30% -
Total Cost 1,966,853 1,849,608 1,794,897 1,719,022 1,639,351 1,578,553 1,447,435 22.56%
-
Net Worth 513,861 529,773 468,402 442,339 411,510 383,123 357,059 27.32%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 513,861 529,773 468,402 442,339 411,510 383,123 357,059 27.32%
NOSH 571,338 570,630 568,863 570,172 570,116 570,633 569,382 0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.64% 6.10% 5.59% 5.92% 6.01% 5.09% 8.65% -
ROE 18.27% 22.40% 22.22% 24.03% 24.97% 21.63% 37.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 360.99 345.21 334.22 320.46 305.92 291.47 278.28 18.85%
EPS 16.44 20.80 18.29 18.64 18.02 14.52 23.80 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.9284 0.8234 0.7758 0.7218 0.6714 0.6271 27.03%
Adjusted Per Share Value based on latest NOSH - 570,172
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 360.86 344.66 332.65 319.69 305.15 291.00 277.22 19.12%
EPS 16.43 20.76 18.21 18.60 17.98 14.50 23.71 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8991 0.9269 0.8195 0.7739 0.72 0.6703 0.6247 27.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.47 0.56 0.58 0.66 0.62 0.60 -
P/RPS 0.13 0.14 0.17 0.18 0.22 0.21 0.22 -29.47%
P/EPS 2.86 2.26 3.06 3.11 3.66 4.27 2.52 8.76%
EY 34.97 44.25 32.67 32.14 27.31 23.43 39.66 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.68 0.75 0.91 0.92 0.96 -33.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 17/11/08 26/08/08 28/05/08 27/02/08 23/11/07 21/08/07 -
Price 0.43 0.49 0.49 0.57 0.62 0.62 0.56 -
P/RPS 0.12 0.14 0.15 0.18 0.20 0.21 0.20 -28.75%
P/EPS 2.62 2.36 2.68 3.06 3.44 4.27 2.35 7.48%
EY 38.22 42.44 37.33 32.71 29.07 23.43 42.50 -6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.60 0.73 0.86 0.92 0.89 -33.61%

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