[MBFHLDG] YoY TTM 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- -2.01%
YoY- 121.39%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,891,204 2,062,482 1,744,092 1,498,667 1,424,606 1,189,394 970,793 11.74%
PBT 137,238 131,313 138,678 153,587 84,822 41,653 931,983 -27.31%
Tax -27,783 -35,684 -33,937 -40,379 -30,680 -25,954 -35,393 -3.95%
NP 109,455 95,629 104,741 113,208 54,142 15,699 896,590 -29.54%
-
NP to SH 106,162 93,903 102,761 112,109 50,639 15,699 896,590 -29.90%
-
Tax Rate 20.24% 27.17% 24.47% 26.29% 36.17% 62.31% 3.80% -
Total Cost 1,781,749 1,966,853 1,639,351 1,385,459 1,370,464 1,173,695 74,203 69.76%
-
Net Worth 570,278 513,861 411,510 316,190 188,651 156,607 130,052 27.90%
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 570,278 513,861 411,510 316,190 188,651 156,607 130,052 27.90%
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 5.79% 4.64% 6.01% 7.55% 3.80% 1.32% 92.36% -
ROE 18.62% 18.27% 24.97% 35.46% 26.84% 10.02% 689.40% -
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 331.63 360.99 305.92 263.29 249.80 211.29 177.58 10.96%
EPS 18.62 16.44 18.02 19.70 8.88 2.79 164.01 -30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.8994 0.7218 0.5555 0.3308 0.2782 0.2379 27.01%
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 330.89 360.86 305.15 262.21 249.25 208.10 169.85 11.74%
EPS 18.57 16.43 17.98 19.62 8.86 2.75 156.87 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9978 0.8991 0.72 0.5532 0.3301 0.274 0.2275 27.91%
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 0.15 0.13 0.22 0.17 0.05 0.10 0.15 0.00%
P/EPS 2.69 2.86 3.66 2.23 1.35 7.53 0.16 59.98%
EY 37.23 34.97 27.31 44.76 74.00 13.28 630.81 -37.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.91 0.79 0.36 0.75 1.09 -12.17%
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 0.19 0.12 0.20 0.31 0.06 0.09 0.13 6.52%
P/EPS 3.33 2.62 3.44 4.11 1.58 7.17 0.14 69.50%
EY 30.03 38.22 29.07 24.32 63.43 13.94 713.08 -40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.86 1.46 0.42 0.72 0.97 -7.18%

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