[MBFHLDG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 635.43%
YoY- 226.43%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,906,824 1,592,516 1,420,940 1,286,108 1,086,716 926,394 654,506 19.48%
PBT 125,890 122,076 85,394 93,694 -15,098 1,968,248 -127,200 -
Tax -33,458 -32,860 -43,802 -25,422 -30,522 -31,192 -18,372 10.49%
NP 92,432 89,216 41,592 68,272 -45,620 1,937,056 -145,572 -
-
NP to SH 91,056 88,444 41,666 57,676 -45,620 1,937,056 -145,572 -
-
Tax Rate 26.58% 26.92% 51.29% 27.13% - 1.58% - -
Total Cost 1,814,392 1,503,300 1,379,348 1,217,836 1,132,336 -1,010,662 800,078 14.60%
-
Net Worth 469,183 357,366 0 167,784 85,592 63,607 -1,313,613 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 469,183 357,366 0 167,784 85,592 63,607 -1,313,613 -
NOSH 569,812 569,871 570,151 569,920 548,317 180,140 1,155,333 -11.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.85% 5.60% 2.93% 5.31% -4.20% 209.10% -22.24% -
ROE 19.41% 24.75% 0.00% 34.38% -53.30% 3,045.31% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 334.64 279.45 249.22 225.66 198.19 514.26 56.65 34.41%
EPS 15.98 15.52 7.30 10.12 -8.32 1,075.30 -253.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.6271 0.00 0.2944 0.1561 0.3531 -1.137 -
Adjusted Per Share Value based on latest NOSH - 570,198
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 333.63 278.63 248.61 225.02 190.14 162.09 114.52 19.48%
EPS 15.93 15.47 7.29 10.09 -7.98 338.92 -25.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8209 0.6253 0.00 0.2936 0.1498 0.1113 -2.2984 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.56 0.60 0.22 0.13 0.12 0.50 0.00 -
P/RPS 0.17 0.21 0.09 0.06 0.06 0.10 0.00 -
P/EPS 3.50 3.87 3.01 1.28 -1.44 0.05 0.00 -
EY 28.54 25.87 33.22 77.85 -69.33 2,150.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.96 0.00 0.44 0.77 1.42 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 21/08/07 13/09/06 18/08/05 13/08/04 28/08/03 26/08/02 -
Price 0.49 0.56 0.29 0.14 0.14 0.43 0.20 -
P/RPS 0.15 0.20 0.12 0.06 0.07 0.08 0.35 -13.15%
P/EPS 3.07 3.61 3.97 1.38 -1.68 0.04 -1.59 -
EY 32.61 27.71 25.20 72.29 -59.43 2,500.70 -63.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 0.00 0.48 0.90 1.22 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