[MBFHLDG] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.79%
YoY- 121.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,897,203 2,062,482 1,744,092 1,498,667 1,430,628 1,189,394 977,315 11.67%
PBT 144,989 131,313 138,678 153,587 84,823 41,653 932,181 -26.64%
Tax -29,084 -35,684 -33,937 -40,379 -34,185 -25,954 -35,592 -3.30%
NP 115,905 95,629 104,741 113,208 50,638 15,699 896,589 -28.86%
-
NP to SH 112,596 93,903 102,761 112,109 50,638 15,699 896,589 -29.21%
-
Tax Rate 20.06% 27.17% 24.47% 26.29% 40.30% 62.31% 3.82% -
Total Cost 1,781,298 1,966,853 1,639,351 1,385,459 1,379,990 1,173,695 80,726 67.39%
-
Net Worth 604,996 512,597 411,526 316,606 188,637 153,710 86,706 38.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 604,996 512,597 411,526 316,606 188,637 153,710 86,706 38.19%
NOSH 570,106 569,932 570,138 569,949 570,247 552,518 364,467 7.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.11% 4.64% 6.01% 7.55% 3.54% 1.32% 91.74% -
ROE 18.61% 18.32% 24.97% 35.41% 26.84% 10.21% 1,034.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 332.78 361.88 305.91 262.95 250.88 215.27 268.15 3.66%
EPS 19.75 16.47 18.03 19.67 8.88 2.85 246.00 -34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 0.8994 0.7218 0.5555 0.3308 0.2782 0.2379 28.27%
Adjusted Per Share Value based on latest NOSH - 569,200
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 331.94 360.86 305.15 262.21 250.31 208.10 171.00 11.67%
EPS 19.70 16.43 17.98 19.62 8.86 2.75 156.87 -29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0585 0.8969 0.72 0.5539 0.33 0.2689 0.1517 38.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.47 0.66 0.44 0.12 0.21 0.26 -
P/RPS 0.15 0.13 0.22 0.17 0.05 0.10 0.10 6.98%
P/EPS 2.53 2.85 3.66 2.24 1.35 7.39 0.11 68.55%
EY 39.50 35.06 27.31 44.70 74.00 13.53 946.15 -41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.91 0.79 0.36 0.75 1.09 -13.07%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 26/02/07 17/02/06 24/02/05 24/02/04 -
Price 0.62 0.43 0.62 0.81 0.14 0.20 0.23 -
P/RPS 0.19 0.12 0.20 0.31 0.06 0.09 0.09 13.24%
P/EPS 3.14 2.61 3.44 4.12 1.58 7.04 0.09 80.66%
EY 31.85 38.32 29.07 24.28 63.43 14.21 1,069.57 -44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.86 1.46 0.42 0.72 0.97 -8.20%

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