[MBFHLDG] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1251.08%
YoY- 554.71%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,727,569 2,431,065 2,043,638 1,891,204 2,062,482 1,744,092 1,498,667 10.48%
PBT 438,246 102,979 85,815 137,238 131,313 138,678 153,587 19.07%
Tax -52,668 -43,813 -34,993 -27,783 -35,684 -33,937 -40,379 4.52%
NP 385,578 59,166 50,822 109,455 95,629 104,741 113,208 22.63%
-
NP to SH 385,242 58,842 45,032 106,162 93,903 102,761 112,109 22.81%
-
Tax Rate 12.02% 42.55% 40.78% 20.24% 27.17% 24.47% 26.29% -
Total Cost 2,341,991 2,371,899 1,992,816 1,781,749 1,966,853 1,639,351 1,385,459 9.13%
-
Net Worth 1,354,848 1,009,022 569,527 570,278 513,861 411,510 316,190 27.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,354,848 1,009,022 569,527 570,278 513,861 411,510 316,190 27.41%
NOSH 571,545 570,358 569,527 570,278 571,338 570,116 569,200 0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.14% 2.43% 2.49% 5.79% 4.64% 6.01% 7.55% -
ROE 28.43% 5.83% 7.91% 18.62% 18.27% 24.97% 35.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.23 426.23 358.83 331.63 360.99 305.92 263.29 10.41%
EPS 67.40 10.32 7.91 18.62 16.44 18.02 19.70 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3705 1.7691 1.00 1.00 0.8994 0.7218 0.5555 27.32%
Adjusted Per Share Value based on latest NOSH - 571,545
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 477.23 425.35 357.56 330.89 360.86 305.15 262.21 10.48%
EPS 67.40 10.30 7.88 18.57 16.43 17.98 19.62 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3705 1.7654 0.9965 0.9978 0.8991 0.72 0.5532 27.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.21 0.99 0.66 0.50 0.47 0.66 0.44 -
P/RPS 0.25 0.23 0.18 0.15 0.13 0.22 0.17 6.63%
P/EPS 1.80 9.60 8.35 2.69 2.86 3.66 2.23 -3.50%
EY 55.71 10.42 11.98 37.23 34.97 27.31 44.76 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.66 0.50 0.52 0.91 0.79 -7.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 25/02/09 27/02/08 26/02/07 -
Price 1.49 0.90 0.67 0.62 0.43 0.62 0.81 -
P/RPS 0.31 0.21 0.19 0.19 0.12 0.20 0.31 0.00%
P/EPS 2.21 8.72 8.47 3.33 2.62 3.44 4.11 -9.81%
EY 45.24 11.46 11.80 30.03 38.22 29.07 24.32 10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.67 0.62 0.48 0.86 1.46 -13.05%

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