[MBFHLDG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -117.96%
YoY- -235.03%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 632,183 550,905 456,615 440,578 443,758 360,672 339,098 10.92%
PBT -8,346 19,126 47,483 21,810 39,197 35,006 16,742 -
Tax -2,375 -10,788 -7,905 -9,476 -6,190 -5,414 -9,817 -21.04%
NP -10,721 8,338 39,578 12,334 33,007 29,592 6,925 -
-
NP to SH -10,566 7,825 38,859 12,276 33,013 29,475 7,661 -
-
Tax Rate - 56.40% 16.65% 43.45% 15.79% 15.47% 58.64% -
Total Cost 642,904 542,567 417,037 428,244 410,751 331,080 332,173 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 -1.06% 0.92% 6.22% 2.36% 7.46% 8.68% 4.05% -
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 110.69 96.45 80.04 77.16 77.83 63.26 59.31 10.94%
EPS -1.85 1.37 6.82 2.15 5.79 5.17 1.34 -
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 - 571,135
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 110.61 96.39 79.89 77.09 77.64 63.10 59.33 10.92%
EPS -1.85 1.37 6.80 2.15 5.78 5.16 1.34 -
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 0.78 0.65 0.77 0.45 0.75 0.96 0.27 19.32%
P/EPS -46.49 45.99 9.10 16.28 10.02 11.80 11.94 -
EY -2.15 2.17 10.99 6.14 9.98 8.48 8.38 -
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 0.70 0.66 0.81 0.60 0.73 0.82 0.37 11.20%
P/EPS -42.16 46.72 9.54 21.40 9.84 10.06 16.42 -
EY -2.37 2.14 10.48 4.67 10.16 9.94 6.09 -
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