[MBFHLDG] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.98%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,043,638 1,891,204 2,062,482 1,744,092 1,498,667 1,424,606 1,189,394 9.43%
PBT 85,815 137,238 131,313 138,678 153,587 84,822 41,653 12.79%
Tax -34,993 -27,783 -35,684 -33,937 -40,379 -30,680 -25,954 5.10%
NP 50,822 109,455 95,629 104,741 113,208 54,142 15,699 21.61%
-
NP to SH 45,032 106,162 93,903 102,761 112,109 50,639 15,699 19.19%
-
Tax Rate 40.78% 20.24% 27.17% 24.47% 26.29% 36.17% 62.31% -
Total Cost 1,992,816 1,781,749 1,966,853 1,639,351 1,385,459 1,370,464 1,173,695 9.21%
-
Net Worth 569,527 570,278 513,861 411,510 316,190 188,651 156,607 23.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 569,527 570,278 513,861 411,510 316,190 188,651 156,607 23.99%
NOSH 569,527 570,278 571,338 570,116 569,200 570,289 562,932 0.19%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.49% 5.79% 4.64% 6.01% 7.55% 3.80% 1.32% -
ROE 7.91% 18.62% 18.27% 24.97% 35.46% 26.84% 10.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 358.83 331.63 360.99 305.92 263.29 249.80 211.29 9.22%
EPS 7.91 18.62 16.44 18.02 19.70 8.88 2.79 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.8994 0.7218 0.5555 0.3308 0.2782 23.75%
Adjusted Per Share Value based on latest NOSH - 570,116
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 357.56 330.89 360.86 305.15 262.21 249.25 208.10 9.43%
EPS 7.88 18.57 16.43 17.98 19.62 8.86 2.75 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9965 0.9978 0.8991 0.72 0.5532 0.3301 0.274 23.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.66 0.50 0.47 0.66 0.44 0.12 0.21 -
P/RPS 0.18 0.15 0.13 0.22 0.17 0.05 0.10 10.28%
P/EPS 8.35 2.69 2.86 3.66 2.23 1.35 7.53 1.73%
EY 11.98 37.23 34.97 27.31 44.76 74.00 13.28 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.52 0.91 0.79 0.36 0.75 -2.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 27/02/08 26/02/07 17/02/06 24/02/05 -
Price 0.67 0.62 0.43 0.62 0.81 0.14 0.20 -
P/RPS 0.19 0.19 0.12 0.20 0.31 0.06 0.09 13.25%
P/EPS 8.47 3.33 2.62 3.44 4.11 1.58 7.17 2.81%
EY 11.80 30.03 38.22 29.07 24.32 63.43 13.94 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.48 0.86 1.46 0.42 0.72 -1.19%

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