[MBFHLDG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 168.36%
YoY- 113.06%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,905,776 1,969,865 1,663,219 1,521,773 1,346,660 1,081,811 936,860 12.55%
PBT 89,958 152,536 122,148 154,227 86,130 -25,199 914,173 -32.02%
Tax -33,358 -32,279 -37,482 -37,573 -30,995 -32,567 -32,051 0.66%
NP 56,600 120,257 84,666 116,654 55,135 -57,766 882,122 -36.70%
-
NP to SH 53,677 118,675 82,882 114,411 53,698 -57,766 882,122 -37.25%
-
Tax Rate 37.08% 21.16% 30.69% 24.36% 35.99% - 3.51% -
Total Cost 1,849,176 1,849,608 1,578,553 1,405,119 1,291,525 1,139,577 54,738 79.70%
-
Net Worth 539,697 529,773 383,123 314,839 179,284 111,471 188,552 19.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 539,697 529,773 383,123 314,839 179,284 111,471 188,552 19.13%
NOSH 569,721 570,630 570,633 570,051 571,698 547,500 575,733 -0.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.97% 6.10% 5.09% 7.67% 4.09% -5.34% 94.16% -
ROE 9.95% 22.40% 21.63% 36.34% 29.95% -51.82% 467.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 334.51 345.21 291.47 266.95 235.55 197.59 162.72 12.74%
EPS 9.42 20.80 14.52 20.07 9.39 -10.55 153.22 -37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9473 0.9284 0.6714 0.5523 0.3136 0.2036 0.3275 19.34%
Adjusted Per Share Value based on latest NOSH - 570,051
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 333.44 344.66 291.00 266.26 235.62 189.28 163.92 12.55%
EPS 9.39 20.76 14.50 20.02 9.40 -10.11 154.34 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9443 0.9269 0.6703 0.5509 0.3137 0.195 0.3299 19.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.45 0.47 0.62 0.30 0.14 0.14 0.37 -
P/RPS 0.13 0.14 0.21 0.11 0.06 0.07 0.23 -9.06%
P/EPS 4.78 2.26 4.27 1.49 1.49 -1.33 0.24 64.56%
EY 20.94 44.25 23.43 66.90 67.09 -75.36 414.10 -39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.92 0.54 0.45 0.69 1.13 -13.28%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 17/11/08 23/11/07 23/11/06 14/11/05 01/11/04 27/11/03 -
Price 0.47 0.49 0.62 0.49 0.12 0.23 0.31 -
P/RPS 0.14 0.14 0.21 0.18 0.05 0.12 0.19 -4.95%
P/EPS 4.99 2.36 4.27 2.44 1.28 -2.18 0.20 70.85%
EY 20.05 42.44 23.43 40.96 78.27 -45.87 494.25 -41.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.92 0.89 0.38 1.13 0.95 -10.13%

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