[MBFHLDG] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 171.94%
YoY- -27.76%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 882,428 953,412 796,258 710,470 643,054 543,358 463,197 11.32%
PBT 38,429 62,945 61,038 42,697 46,847 -7,549 984,124 -41.72%
Tax -17,165 -16,729 -16,430 -21,901 -12,711 -15,261 -15,596 1.60%
NP 21,264 46,216 44,608 20,796 34,136 -22,810 968,528 -47.05%
-
NP to SH 20,577 45,528 44,222 20,833 28,838 -22,810 968,528 -47.34%
-
Tax Rate 44.67% 26.58% 26.92% 51.29% 27.13% - 1.58% -
Total Cost 861,164 907,196 751,650 689,674 608,918 566,168 -505,331 -
-
Net Worth 516,135 469,183 357,366 0 167,784 85,592 63,607 41.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 516,135 469,183 357,366 0 167,784 85,592 63,607 41.71%
NOSH 570,000 569,812 569,871 570,151 569,920 548,317 180,140 21.14%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.41% 4.85% 5.60% 2.93% 5.31% -4.20% 209.10% -
ROE 3.99% 9.70% 12.37% 0.00% 17.19% -26.65% 1,522.66% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.81 167.32 139.73 124.61 112.83 99.10 257.13 -8.10%
EPS 3.61 7.99 7.76 3.65 5.06 -4.16 537.65 -56.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.8234 0.6271 0.00 0.2944 0.1561 0.3531 16.97%
Adjusted Per Share Value based on latest NOSH - 569,086
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.39 166.81 139.32 124.31 112.51 95.07 81.04 11.32%
EPS 3.60 7.97 7.74 3.65 5.05 -3.99 169.46 -47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9031 0.8209 0.6253 0.00 0.2936 0.1498 0.1113 41.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.45 0.56 0.60 0.22 0.13 0.12 0.50 -
P/RPS 0.29 0.33 0.43 0.18 0.12 0.12 0.19 7.29%
P/EPS 12.47 7.01 7.73 6.02 2.57 -2.88 0.09 127.30%
EY 8.02 14.27 12.93 16.61 38.92 -34.67 1,075.30 -55.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.96 0.00 0.44 0.77 1.42 -15.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 26/08/08 21/08/07 13/09/06 18/08/05 13/08/04 28/08/03 -
Price 0.43 0.49 0.56 0.29 0.14 0.14 0.43 -
P/RPS 0.28 0.29 0.40 0.23 0.12 0.14 0.17 8.66%
P/EPS 11.91 6.13 7.22 7.94 2.77 -3.37 0.08 130.04%
EY 8.40 16.31 13.86 12.60 36.14 -29.71 1,250.35 -56.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.89 0.00 0.48 0.90 1.22 -14.68%

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