[MBFHLDG] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.69%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,985,188 1,765,033 1,973,974 1,672,944 1,453,541 1,323,985 1,114,297 10.09%
PBT 94,114 95,557 150,697 132,220 174,138 81,597 22,296 27.11%
Tax -33,066 -33,166 -36,268 -38,478 -42,341 -28,896 -26,429 3.80%
NP 61,048 62,390 114,429 93,741 131,797 52,701 -4,133 -
-
NP to SH 55,925 60,176 113,810 92,592 131,561 46,530 -4,133 -
-
Tax Rate 35.13% 34.71% 24.07% 29.10% 24.31% 35.41% 118.54% -
Total Cost 1,924,140 1,702,642 1,859,545 1,579,202 1,321,744 1,271,284 1,118,430 9.45%
-
Net Worth 600,420 539,817 529,367 382,797 314,850 178,823 110,729 32.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 600,420 539,817 529,367 382,797 314,850 178,823 110,729 32.52%
NOSH 570,200 569,848 570,193 570,147 570,070 570,228 543,859 0.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.08% 3.53% 5.80% 5.60% 9.07% 3.98% -0.37% -
ROE 9.31% 11.15% 21.50% 24.19% 41.79% 26.02% -3.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 348.16 309.74 346.19 293.42 254.98 232.18 204.89 9.23%
EPS 9.81 10.56 19.96 16.24 23.08 8.16 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.053 0.9473 0.9284 0.6714 0.5523 0.3136 0.2036 31.48%
Adjusted Per Share Value based on latest NOSH - 570,633
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 347.34 308.82 345.37 292.71 254.32 231.65 194.96 10.09%
EPS 9.78 10.53 19.91 16.20 23.02 8.14 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0505 0.9445 0.9262 0.6698 0.5509 0.3129 0.1937 32.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.45 0.47 0.62 0.30 0.14 0.14 -
P/RPS 0.20 0.15 0.14 0.21 0.12 0.06 0.07 19.11%
P/EPS 6.93 4.26 2.35 3.82 1.30 1.72 -18.42 -
EY 14.42 23.47 42.47 26.19 76.93 58.29 -5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.51 0.92 0.54 0.45 0.69 -0.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 11/11/09 17/11/08 23/11/07 23/11/06 14/11/05 01/11/04 -
Price 0.69 0.47 0.49 0.62 0.49 0.12 0.23 -
P/RPS 0.20 0.15 0.14 0.21 0.19 0.05 0.11 10.47%
P/EPS 7.04 4.45 2.45 3.82 2.12 1.47 -30.26 -
EY 14.21 22.47 40.73 26.19 47.10 68.00 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.53 0.92 0.89 0.38 1.13 -8.56%

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