[MBFHLDG] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
01-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 86.41%
YoY- -100.33%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,254,708 1,090,156 992,989 835,723 724,705 545,928 533,945 15.29%
PBT 99,165 130,604 61,198 16,722 973,904 -80,068 -99,503 -
Tax -28,859 -31,756 -21,672 -19,822 -22,648 -20,912 -20,725 5.67%
NP 70,306 98,848 39,526 -3,100 951,256 -100,980 -120,228 -
-
NP to SH 69,444 98,671 34,898 -3,100 951,256 -100,980 -120,228 -
-
Tax Rate 29.10% 24.31% 35.41% 118.54% 2.33% - - -
Total Cost 1,184,402 991,308 953,463 838,823 -226,551 646,908 654,173 10.39%
-
Net Worth 382,797 314,850 178,823 110,729 99,215 -1,338,301 -1,171,067 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 382,797 314,850 178,823 110,729 99,215 -1,338,301 -1,171,067 -
NOSH 570,147 570,070 570,228 543,859 302,947 1,151,425 1,156,038 -11.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.60% 9.07% 3.98% -0.37% 131.26% -18.50% -22.52% -
ROE 18.14% 31.34% 19.52% -2.80% 958.78% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 220.07 191.23 174.14 153.67 239.22 47.41 46.19 29.70%
EPS 12.18 17.31 6.12 -0.57 314.00 -8.77 -10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.5523 0.3136 0.2036 0.3275 -1.1623 -1.013 -
Adjusted Per Share Value based on latest NOSH - 547,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 219.53 190.74 173.74 146.22 126.80 95.52 93.42 15.29%
EPS 12.15 17.26 6.11 -0.54 166.44 -17.67 -21.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6698 0.5509 0.3129 0.1937 0.1736 -2.3415 -2.0489 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.62 0.30 0.14 0.14 0.37 4.10 0.00 -
P/RPS 0.28 0.16 0.08 0.09 0.15 8.65 0.00 -
P/EPS 5.09 1.73 2.29 -24.56 0.12 -46.75 0.00 -
EY 19.65 57.70 43.71 -4.07 848.65 -2.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.45 0.69 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 14/11/05 01/11/04 27/11/03 26/11/02 28/11/01 -
Price 0.62 0.49 0.12 0.23 0.31 4.10 0.00 -
P/RPS 0.28 0.26 0.07 0.15 0.13 8.65 0.00 -
P/EPS 5.09 2.83 1.96 -40.35 0.10 -46.75 0.00 -
EY 19.65 35.32 51.00 -2.48 1,012.90 -2.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.38 1.13 0.95 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