[MBFHLDG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 38.05%
YoY- 216.54%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,528,732 2,203,620 1,826,460 1,762,312 1,775,032 1,442,688 1,356,392 10.92%
PBT -33,384 76,504 189,932 87,240 156,788 140,024 66,968 -
Tax -9,500 -43,152 -31,620 -37,904 -24,760 -21,656 -39,268 -21.04%
NP -42,884 33,352 158,312 49,336 132,028 118,368 27,700 -
-
NP to SH -42,264 31,300 155,436 49,104 132,052 117,900 30,644 -
-
Tax Rate - 56.40% 16.65% 43.45% 15.79% 15.47% 58.64% -
Total Cost 2,571,616 2,170,268 1,668,148 1,712,976 1,643,004 1,324,320 1,328,692 11.62%
-
Net Worth 998,287 847,041 624,641 519,531 442,339 339,447 189,009 31.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 998,287 847,041 624,641 519,531 442,339 339,447 189,009 31.93%
NOSH 571,135 571,167 570,448 570,976 570,172 570,116 571,716 -0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -1.70% 1.51% 8.67% 2.80% 7.44% 8.20% 2.04% -
ROE -4.23% 3.70% 24.88% 9.45% 29.85% 34.73% 16.21% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 442.76 385.81 320.18 308.65 311.31 253.05 237.25 10.94%
EPS -7.40 5.48 27.28 8.60 23.16 20.68 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7479 1.483 1.095 0.9099 0.7758 0.5954 0.3306 31.95%
Adjusted Per Share Value based on latest NOSH - 570,448
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 442.44 385.55 319.57 308.34 310.57 252.42 237.32 10.92%
EPS -7.39 5.48 27.20 8.59 23.10 20.63 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7466 1.482 1.0929 0.909 0.7739 0.5939 0.3307 31.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.86 0.63 0.62 0.35 0.58 0.61 0.16 -
P/RPS 0.19 0.16 0.19 0.11 0.19 0.24 0.07 18.08%
P/EPS -11.62 11.50 2.28 4.07 2.50 2.95 2.99 -
EY -8.60 8.70 43.95 24.57 39.93 33.90 33.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.57 0.38 0.75 1.02 0.48 0.34%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 31/05/10 07/05/09 28/05/08 24/05/07 24/05/06 -
Price 0.78 0.64 0.65 0.46 0.57 0.52 0.22 -
P/RPS 0.18 0.17 0.20 0.15 0.18 0.21 0.09 12.23%
P/EPS -10.54 11.68 2.39 5.35 2.46 2.51 4.10 -
EY -9.49 8.56 41.92 18.70 40.63 39.77 24.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.59 0.51 0.73 0.87 0.67 -6.41%

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