[MBFHLDG] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
01-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 39.03%
YoY- -106.55%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,663,219 1,521,773 1,346,660 1,081,811 936,860 695,322 727,134 14.77%
PBT 122,148 154,227 86,130 -25,199 914,173 -131,033 -158,552 -
Tax -37,482 -37,573 -30,995 -32,567 -32,051 -25,300 122,746 -
NP 84,666 116,654 55,135 -57,766 882,122 -156,333 -35,806 -
-
NP to SH 82,882 114,411 53,698 -57,766 882,122 -156,333 -182,052 -
-
Tax Rate 30.69% 24.36% 35.99% - 3.51% - - -
Total Cost 1,578,553 1,405,119 1,291,525 1,139,577 54,738 851,655 762,940 12.87%
-
Net Worth 383,123 314,839 179,284 111,471 188,552 -1,337,546 -1,170,047 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 383,123 314,839 179,284 111,471 188,552 -1,337,546 -1,170,047 -
NOSH 570,633 570,051 571,698 547,500 575,733 1,150,775 1,155,032 -11.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.09% 7.67% 4.09% -5.34% 94.16% -22.48% -4.92% -
ROE 21.63% 36.34% 29.95% -51.82% 467.84% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 291.47 266.95 235.55 197.59 162.72 60.42 62.95 29.08%
EPS 14.52 20.07 9.39 -10.55 153.22 -13.59 -15.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.5523 0.3136 0.2036 0.3275 -1.1623 -1.013 -
Adjusted Per Share Value based on latest NOSH - 547,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 291.00 266.26 235.62 189.28 163.92 121.66 127.22 14.77%
EPS 14.50 20.02 9.40 -10.11 154.34 -27.35 -31.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6703 0.5509 0.3137 0.195 0.3299 -2.3402 -2.0472 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.62 0.30 0.14 0.14 0.37 4.10 0.00 -
P/RPS 0.21 0.11 0.06 0.07 0.23 6.79 0.00 -
P/EPS 4.27 1.49 1.49 -1.33 0.24 -30.18 0.00 -
EY 23.43 66.90 67.09 -75.36 414.10 -3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.45 0.69 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 14/11/05 01/11/04 27/11/03 26/11/02 28/11/01 -
Price 0.62 0.49 0.12 0.23 0.31 4.10 0.00 -
P/RPS 0.21 0.18 0.05 0.12 0.19 6.79 0.00 -
P/EPS 4.27 2.44 1.28 -2.18 0.20 -30.18 0.00 -
EY 23.43 40.96 78.27 -45.87 494.25 -3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.38 1.13 0.95 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