[MBFHLDG] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 50.03%
YoY- 112.27%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 927,032 882,428 953,412 796,258 710,470 643,054 543,358 9.30%
PBT 62,475 38,429 62,945 61,038 42,697 46,847 -7,549 -
Tax -15,062 -17,165 -16,729 -16,430 -21,901 -12,711 -15,261 -0.21%
NP 47,413 21,264 46,216 44,608 20,796 34,136 -22,810 -
-
NP to SH 45,800 20,577 45,528 44,222 20,833 28,838 -22,810 -
-
Tax Rate 24.11% 44.67% 26.58% 26.92% 51.29% 27.13% - -
Total Cost 879,619 861,164 907,196 751,650 689,674 608,918 566,168 7.61%
-
Net Worth 570,077 516,135 469,183 357,366 0 167,784 85,592 37.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 570,077 516,135 469,183 357,366 0 167,784 85,592 37.14%
NOSH 570,077 570,000 569,812 569,871 570,151 569,920 548,317 0.65%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.11% 2.41% 4.85% 5.60% 2.93% 5.31% -4.20% -
ROE 8.03% 3.99% 9.70% 12.37% 0.00% 17.19% -26.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 162.62 154.81 167.32 139.73 124.61 112.83 99.10 8.60%
EPS 8.03 3.61 7.99 7.76 3.65 5.06 -4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9055 0.8234 0.6271 0.00 0.2944 0.1561 36.26%
Adjusted Per Share Value based on latest NOSH - 569,382
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 162.20 154.39 166.81 139.32 124.31 112.51 95.07 9.30%
EPS 8.01 3.60 7.97 7.74 3.65 5.05 -3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9974 0.9031 0.8209 0.6253 0.00 0.2936 0.1498 37.13%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.69 0.45 0.56 0.60 0.22 0.13 0.12 -
P/RPS 0.42 0.29 0.33 0.43 0.18 0.12 0.12 23.20%
P/EPS 8.59 12.47 7.01 7.73 6.02 2.57 -2.88 -
EY 11.64 8.02 14.27 12.93 16.61 38.92 -34.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.68 0.96 0.00 0.44 0.77 -1.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 26/08/08 21/08/07 13/09/06 18/08/05 13/08/04 -
Price 0.70 0.43 0.49 0.56 0.29 0.14 0.14 -
P/RPS 0.43 0.28 0.29 0.40 0.23 0.12 0.14 20.55%
P/EPS 8.71 11.91 6.13 7.22 7.94 2.77 -3.37 -
EY 11.48 8.40 16.31 13.86 12.60 36.14 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.60 0.89 0.00 0.48 0.90 -4.10%

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