[MBFHLDG] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 165.08%
YoY- -92.89%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 701,089 560,567 470,417 441,850 509,654 435,586 371,372 11.16%
PBT 20,349 114,361 14,992 16,619 23,748 26,032 25,955 -3.97%
Tax -13,593 -17,451 -7,157 -7,689 -10,539 -11,016 -12,084 1.97%
NP 6,756 96,910 7,835 8,930 13,209 15,016 13,871 -11.28%
-
NP to SH 6,876 96,686 6,941 8,301 12,515 14,747 13,172 -10.25%
-
Tax Rate 66.80% 15.26% 47.74% 46.27% 44.38% 42.32% 46.56% -
Total Cost 694,333 463,657 462,582 432,920 496,445 420,570 357,501 11.68%
-
Net Worth 1,029,524 570,200 567,818 514,832 468,402 357,059 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,029,524 570,200 567,818 514,832 468,402 357,059 0 -
NOSH 568,264 570,200 567,818 568,561 568,863 569,382 569,086 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.96% 17.29% 1.67% 2.02% 2.59% 3.45% 3.74% -
ROE 0.67% 16.96% 1.22% 1.61% 2.67% 4.13% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.37 98.31 82.85 77.71 89.59 76.50 65.26 11.18%
EPS 1.21 16.96 1.22 1.46 2.20 2.59 2.31 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8117 1.00 1.00 0.9055 0.8234 0.6271 0.00 -
Adjusted Per Share Value based on latest NOSH - 568,264
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 122.67 98.08 82.31 77.31 89.17 76.21 64.98 11.16%
EPS 1.20 16.92 1.21 1.45 2.19 2.58 2.30 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8013 0.9976 0.9935 0.9008 0.8195 0.6247 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.98 0.61 0.69 0.45 0.56 0.60 0.22 -
P/RPS 0.79 0.62 0.83 0.58 0.63 0.78 0.34 15.07%
P/EPS 80.99 3.60 56.45 30.82 25.45 23.17 9.50 42.88%
EY 1.23 27.80 1.77 3.24 3.93 4.32 10.52 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.69 0.50 0.68 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 09/08/11 25/08/10 19/08/09 26/08/08 21/08/07 13/09/06 -
Price 1.07 0.53 0.70 0.43 0.49 0.56 0.29 -
P/RPS 0.87 0.54 0.84 0.55 0.55 0.73 0.44 12.02%
P/EPS 88.43 3.13 57.26 29.45 22.27 21.62 12.53 38.45%
EY 1.13 31.99 1.75 3.40 4.49 4.62 7.98 -27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.70 0.47 0.60 0.89 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