[MBFHLDG] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.02%
YoY- 90.55%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,652,865 2,228,078 1,935,808 1,991,498 1,901,246 1,584,455 1,492,022 10.05%
PBT -18,505 156,827 161,284 106,797 140,585 171,928 80,671 -
Tax -31,542 -48,170 -25,680 -36,120 -34,236 -34,908 -36,679 -2.48%
NP -50,047 108,657 135,604 70,677 106,349 137,020 43,992 -
-
NP to SH -49,359 103,743 131,385 68,952 104,067 135,498 42,633 -
-
Tax Rate - 30.72% 15.92% 33.82% 24.35% 20.30% 45.47% -
Total Cost 2,702,912 2,119,421 1,800,204 1,920,821 1,794,897 1,447,435 1,448,030 10.95%
-
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 -1.89% 4.88% 7.01% 3.55% 5.59% 8.65% 2.95% -
ROE -4.79% 18.19% 23.14% 13.39% 22.22% 37.95% 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 466.84 390.75 340.92 350.27 334.22 278.28 262.18 10.08%
EPS -8.69 18.19 23.14 12.13 18.29 23.80 7.49 -
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 - 567,818
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 464.16 389.83 338.70 348.44 332.65 277.22 261.05 10.05%
EPS -8.64 18.15 22.99 12.06 18.21 23.71 7.46 -
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 0.21 0.16 0.20 0.13 0.17 0.22 0.08 17.43%
P/EPS -11.28 3.35 2.98 3.71 3.06 2.52 2.94 -
EY -8.86 29.83 33.53 26.95 32.67 39.66 34.05 -
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 0.23 0.14 0.21 0.12 0.15 0.20 0.11 13.06%
P/EPS -12.32 2.91 3.03 3.55 2.68 2.35 3.87 -
EY -8.12 34.33 33.06 28.20 37.33 42.50 25.83 -
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