[MBFHLDG] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -168.62%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,775,032 1,442,688 1,356,392 1,193,344 1,008,180 858,460 637,836 18.58%
PBT 156,788 140,024 66,968 22,720 22,020 261,884 -124,100 -
Tax -24,760 -21,656 -39,268 -33,492 -36,796 -27,200 -23,896 0.59%
NP 132,028 118,368 27,700 -10,772 -14,776 234,684 -147,996 -
-
NP to SH 132,052 117,900 30,644 -10,772 -14,776 234,684 -147,996 -
-
Tax Rate 15.79% 15.47% 58.64% 147.41% 167.10% 10.39% - -
Total Cost 1,643,004 1,324,320 1,328,692 1,204,116 1,022,956 623,776 785,832 13.06%
-
Net Worth 442,339 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 442,339 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -
NOSH 570,172 570,116 571,716 572,978 551,343 1,150,411 1,156,218 -11.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.44% 8.20% 2.04% -0.90% -1.47% 27.34% -23.20% -
ROE 29.85% 34.73% 16.21% -6.93% -11.48% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 311.31 253.05 237.25 208.27 182.86 74.62 55.17 33.39%
EPS 23.16 20.68 5.36 -1.88 -2.68 20.40 -12.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7758 0.5954 0.3306 0.2712 0.2335 -1.17 -1.098 -
Adjusted Per Share Value based on latest NOSH - 572,978
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 310.57 252.42 237.32 208.79 176.40 150.20 111.60 18.58%
EPS 23.10 20.63 5.36 -1.88 -2.59 41.06 -25.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7739 0.5939 0.3307 0.2719 0.2252 -2.355 -2.2212 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.58 0.61 0.16 0.17 0.20 0.20 0.00 -
P/RPS 0.19 0.24 0.07 0.08 0.11 0.27 0.00 -
P/EPS 2.50 2.95 2.99 -9.04 -7.46 0.98 0.00 -
EY 39.93 33.90 33.50 -11.06 -13.40 102.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.02 0.48 0.63 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 24/05/07 24/05/06 30/05/05 27/05/04 26/05/03 24/05/02 -
Price 0.57 0.52 0.22 0.13 0.13 0.20 0.00 -
P/RPS 0.18 0.21 0.09 0.06 0.07 0.27 0.00 -
P/EPS 2.46 2.51 4.10 -6.91 -4.85 0.98 0.00 -
EY 40.63 39.77 24.36 -14.46 -20.62 102.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.67 0.48 0.56 0.00 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