[MBFHLDG] YoY TTM 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- 127.18%
YoY- -98.25%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,744,092 1,498,667 1,424,606 1,189,394 970,793 758,083 683,339 16.89%
PBT 138,678 153,587 84,822 41,653 931,983 -139,799 -150,468 -
Tax -33,937 -40,379 -30,680 -25,954 -35,393 -30,315 59,309 -
NP 104,741 113,208 54,142 15,699 896,590 -170,114 -91,159 -
-
NP to SH 102,761 112,109 50,639 15,699 896,590 -170,114 -175,581 -
-
Tax Rate 24.47% 26.29% 36.17% 62.31% 3.80% - - -
Total Cost 1,639,351 1,385,459 1,370,464 1,173,695 74,203 928,197 774,498 13.30%
-
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 6.01% 7.55% 3.80% 1.32% 92.36% -22.44% -13.34% -
ROE 24.97% 35.46% 26.84% 10.02% 689.40% 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 305.92 263.29 249.80 211.29 177.58 65.82 59.63 31.31%
EPS 18.02 19.70 8.88 2.79 164.01 -14.77 -15.32 -
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 305.15 262.21 249.25 208.10 169.85 132.64 119.56 16.89%
EPS 17.98 19.62 8.86 2.75 156.87 -29.76 -30.72 -
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 0.22 0.17 0.05 0.10 0.15 0.30 0.00 -
P/EPS 3.66 2.23 1.35 7.53 0.16 -1.35 0.00 -
EY 27.31 44.76 74.00 13.28 630.81 -73.85 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 0.20 0.31 0.06 0.09 0.13 0.30 0.00 -
P/EPS 3.44 4.11 1.58 7.17 0.14 -1.35 0.00 -
EY 29.07 24.32 63.43 13.94 713.08 -73.85 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