[MBFHLDG] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -82.74%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 573,428 582,001 489,384 408,511 437,639 353,671 252,610 14.62%
PBT 73,321 18,290 39,513 22,983 23,623 24,931 -41,723 -
Tax -4,209 -8,483 -5,078 -8,623 -7,883 -6,132 -12,944 -17.06%
NP 69,112 9,807 34,435 14,360 15,740 18,799 -54,667 -
-
NP to SH 67,464 8,545 33,317 13,438 15,740 18,799 -54,667 -
-
Tax Rate 5.74% 46.38% 12.85% 37.52% 33.37% 24.60% - -
Total Cost 504,316 572,194 454,949 394,151 421,899 334,872 307,277 8.59%
-
Net Worth 605,180 513,861 411,510 316,190 188,651 156,607 130,052 29.17%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 605,180 513,861 411,510 316,190 188,651 156,607 130,052 29.17%
NOSH 570,278 571,338 570,116 569,200 570,289 562,932 546,670 0.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.05% 1.69% 7.04% 3.52% 3.60% 5.32% -21.64% -
ROE 11.15% 1.66% 8.10% 4.25% 8.34% 12.00% -42.03% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 100.55 101.87 85.84 71.77 76.74 62.83 46.21 13.82%
EPS 11.83 1.50 5.84 2.36 2.76 3.34 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0612 0.8994 0.7218 0.5555 0.3308 0.2782 0.2379 28.27%
Adjusted Per Share Value based on latest NOSH - 569,200
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 100.33 101.83 85.62 71.47 76.57 61.88 44.20 14.62%
EPS 11.80 1.50 5.83 2.35 2.75 3.29 -9.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0588 0.8991 0.72 0.5532 0.3301 0.274 0.2275 29.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.47 0.66 0.44 0.12 0.21 0.26 -
P/RPS 0.50 0.46 0.77 0.61 0.16 0.33 0.56 -1.86%
P/EPS 4.23 31.43 11.29 18.64 4.35 6.29 -2.60 -
EY 23.66 3.18 8.85 5.37 23.00 15.90 -38.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.91 0.79 0.36 0.75 1.09 -13.07%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 27/02/08 26/02/07 17/02/06 24/02/05 24/02/04 -
Price 0.62 0.43 0.62 0.81 0.14 0.20 0.23 -
P/RPS 0.62 0.42 0.72 1.13 0.18 0.32 0.50 3.64%
P/EPS 5.24 28.75 10.61 34.31 5.07 5.99 -2.30 -
EY 19.08 3.48 9.43 2.91 19.71 16.70 -43.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.86 1.46 0.42 0.72 0.97 -8.20%

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