[MBFHLDG] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.62%
YoY- 134.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 489,384 408,511 437,639 353,671 252,610 212,155 149,394 21.85%
PBT 39,513 22,983 23,623 24,931 -41,723 -59,731 -50,965 -
Tax -5,078 -8,623 -7,883 -6,132 -12,944 -9,403 -4,388 2.46%
NP 34,435 14,360 15,740 18,799 -54,667 -69,134 -55,353 -
-
NP to SH 33,317 13,438 15,740 18,799 -54,667 -69,134 -55,353 -
-
Tax Rate 12.85% 37.52% 33.37% 24.60% - - - -
Total Cost 454,949 394,151 421,899 334,872 307,277 281,289 204,747 14.22%
-
Net Worth 411,510 316,190 188,651 156,607 130,052 -1,392,726 -1,214,629 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 411,510 316,190 188,651 156,607 130,052 -1,392,726 -1,214,629 -
NOSH 570,116 569,200 570,289 562,932 546,670 1,151,775 1,145,877 -10.97%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.04% 3.52% 3.60% 5.32% -21.64% -32.59% -37.05% -
ROE 8.10% 4.25% 8.34% 12.00% -42.03% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 85.84 71.77 76.74 62.83 46.21 18.42 13.04 36.87%
EPS 5.84 2.36 2.76 3.34 -10.00 -120.00 -4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.5555 0.3308 0.2782 0.2379 -1.2092 -1.06 -
Adjusted Per Share Value based on latest NOSH - 562,932
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 85.62 71.47 76.57 61.88 44.20 37.12 26.14 21.85%
EPS 5.83 2.35 2.75 3.29 -9.56 -12.10 -9.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.5532 0.3301 0.274 0.2275 -2.4368 -2.1252 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.66 0.44 0.12 0.21 0.26 0.20 0.00 -
P/RPS 0.77 0.61 0.16 0.33 0.56 1.09 0.00 -
P/EPS 11.29 18.64 4.35 6.29 -2.60 -3.33 0.00 -
EY 8.85 5.37 23.00 15.90 -38.46 -30.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.36 0.75 1.09 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 17/02/06 24/02/05 24/02/04 26/02/03 28/02/02 -
Price 0.62 0.81 0.14 0.20 0.23 0.20 0.00 -
P/RPS 0.72 1.13 0.18 0.32 0.50 1.09 0.00 -
P/EPS 10.61 34.31 5.07 5.99 -2.30 -3.33 0.00 -
EY 9.43 2.91 19.71 16.70 -43.48 -30.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.46 0.42 0.72 0.97 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