[MBFHLDG] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 88256.07%
YoY- 554.71%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,728,568 2,430,558 2,043,638 1,897,203 2,062,482 1,744,092 1,498,667 10.49%
PBT 438,247 102,981 85,815 144,989 131,313 138,678 153,587 19.07%
Tax -52,669 -43,815 -34,993 -29,084 -35,684 -33,937 -40,379 4.52%
NP 385,578 59,166 50,822 115,905 95,629 104,741 113,208 22.63%
-
NP to SH 385,242 58,842 45,032 112,596 93,903 102,761 112,109 22.81%
-
Tax Rate 12.02% 42.55% 40.78% 20.06% 27.17% 24.47% 26.29% -
Total Cost 2,342,990 2,371,392 1,992,816 1,781,298 1,966,853 1,639,351 1,385,459 9.14%
-
Net Worth 1,354,719 1,007,949 854,290 604,996 512,597 411,526 316,606 27.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,354,719 1,007,949 854,290 604,996 512,597 411,526 316,606 27.38%
NOSH 571,490 569,752 570,096 570,106 569,932 570,138 569,949 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.13% 2.43% 2.49% 6.11% 4.64% 6.01% 7.55% -
ROE 28.44% 5.84% 5.27% 18.61% 18.32% 24.97% 35.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.45 426.60 358.47 332.78 361.88 305.91 262.95 10.44%
EPS 67.41 10.32 7.90 19.75 16.47 18.03 19.67 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3705 1.7691 1.4985 1.0612 0.8994 0.7218 0.5555 27.32%
Adjusted Per Share Value based on latest NOSH - 571,545
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.40 425.26 357.56 331.94 360.86 305.15 262.21 10.49%
EPS 67.40 10.30 7.88 19.70 16.43 17.98 19.62 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3703 1.7636 1.4947 1.0585 0.8969 0.72 0.5539 27.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.21 0.99 0.66 0.50 0.47 0.66 0.44 -
P/RPS 0.25 0.23 0.18 0.15 0.13 0.22 0.17 6.63%
P/EPS 1.79 9.59 8.36 2.53 2.85 3.66 2.24 -3.66%
EY 55.71 10.43 11.97 39.50 35.06 27.31 44.70 3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.44 0.47 0.52 0.91 0.79 -7.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 25/02/09 27/02/08 26/02/07 -
Price 1.49 0.90 0.67 0.62 0.43 0.62 0.81 -
P/RPS 0.31 0.21 0.19 0.19 0.12 0.20 0.31 0.00%
P/EPS 2.21 8.71 8.48 3.14 2.61 3.44 4.12 -9.85%
EY 45.24 11.48 11.79 31.85 38.32 29.07 24.28 10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.45 0.58 0.48 0.86 1.46 -13.05%

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