[MBFHLDG] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -155.55%
YoY- -115.7%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 707,629 652,331 561,859 441,347 527,069 458,450 379,686 10.92%
PBT 17,589 -5,783 8,111 33,239 50,078 38,127 87,907 -23.50%
Tax -13,968 -7,001 -9,738 -7,710 -10,472 -12,429 -9,855 5.97%
NP 3,621 -12,784 -1,627 25,529 39,606 25,698 78,052 -40.02%
-
NP to SH 3,253 -12,638 -3,856 24,555 39,830 25,222 77,838 -41.06%
-
Tax Rate 79.41% - 120.06% 23.20% 20.91% 32.60% 11.21% -
Total Cost 704,008 665,115 563,486 415,818 487,463 432,752 301,634 15.15%
-
Net Worth 991,993 1,004,834 599,156 539,697 529,773 383,123 314,839 21.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 991,993 1,004,834 599,156 539,697 529,773 383,123 314,839 21.05%
NOSH 570,701 569,279 568,999 569,721 570,630 570,633 570,051 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.51% -1.96% -0.29% 5.78% 7.51% 5.61% 20.56% -
ROE 0.33% -1.26% -0.64% 4.55% 7.52% 6.58% 24.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.99 114.59 98.74 77.47 92.37 80.34 66.61 10.90%
EPS 0.57 -2.21 -0.68 4.31 6.98 4.42 13.65 -41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7382 1.7651 1.053 0.9473 0.9284 0.6714 0.5523 21.03%
Adjusted Per Share Value based on latest NOSH - 568,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.81 114.13 98.31 77.22 92.22 80.21 66.43 10.92%
EPS 0.57 -2.21 -0.67 4.30 6.97 4.41 13.62 -41.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7356 1.7581 1.0483 0.9443 0.9269 0.6703 0.5509 21.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.15 0.68 0.68 0.45 0.47 0.62 0.30 -
P/RPS 0.93 0.59 0.69 0.58 0.51 0.77 0.45 12.84%
P/EPS 201.75 -30.63 -100.34 10.44 6.73 14.03 2.20 112.21%
EY 0.50 -3.26 -1.00 9.58 14.85 7.13 45.52 -52.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.65 0.48 0.51 0.92 0.54 3.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 16/11/11 30/11/10 11/11/09 17/11/08 23/11/07 23/11/06 -
Price 1.22 0.80 0.69 0.47 0.49 0.62 0.49 -
P/RPS 0.98 0.70 0.70 0.61 0.53 0.77 0.74 4.78%
P/EPS 214.04 -36.04 -101.82 10.90 7.02 14.03 3.59 97.52%
EY 0.47 -2.77 -0.98 9.17 14.24 7.13 27.87 -49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.45 0.66 0.50 0.53 0.92 0.89 -3.91%

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