[MBFHLDG] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 56.24%
YoY- 56.87%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,465,368 1,235,685 1,008,223 813,239 671,813 760,609 676,346 13.74%
PBT 95,884 41,828 872,017 -43,303 -145,017 -183,900 -206,675 -
Tax -32,124 -25,128 -37,792 -31,141 16,859 183,900 206,675 -
NP 63,760 16,700 834,225 -74,444 -128,158 0 0 -
-
NP to SH 60,993 16,700 834,225 -74,444 -172,614 -196,049 -213,435 -
-
Tax Rate 33.50% 60.07% 4.33% - - - - -
Total Cost 1,401,608 1,218,985 173,998 887,683 799,971 760,609 676,346 12.90%
-
Net Worth 189,009 155,391 128,738 0 -1,269,528 -1,074,514 -889,042 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 189,009 155,391 128,738 0 -1,269,528 -1,074,514 -889,042 -
NOSH 571,716 572,978 551,343 1,150,411 1,156,218 1,141,885 1,171,333 -11.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.35% 1.35% 82.74% -9.15% -19.08% 0.00% 0.00% -
ROE 32.27% 10.75% 648.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 256.31 215.66 182.87 70.69 58.10 66.61 57.74 28.18%
EPS 10.67 2.91 151.31 -6.47 -14.93 -17.17 -18.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3306 0.2712 0.2335 0.00 -1.098 -0.941 -0.759 -
Adjusted Per Share Value based on latest NOSH - 1,150,411
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 256.39 216.20 176.40 142.29 117.54 133.08 118.34 13.74%
EPS 10.67 2.92 145.96 -13.03 -30.20 -34.30 -37.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.2719 0.2252 0.00 -2.2212 -1.88 -1.5555 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.16 0.17 0.20 0.20 0.00 0.00 0.00 -
P/RPS 0.06 0.08 0.11 0.28 0.00 0.00 0.00 -
P/EPS 1.50 5.83 0.13 -3.09 0.00 0.00 0.00 -
EY 66.68 17.14 756.54 -32.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 30/05/05 27/05/04 26/05/03 24/05/02 31/05/01 - -
Price 0.22 0.13 0.13 0.20 0.00 0.00 0.00 -
P/RPS 0.09 0.06 0.07 0.28 0.00 0.00 0.00 -
P/EPS 2.06 4.46 0.09 -3.09 0.00 0.00 0.00 -
EY 48.49 22.42 1,163.91 -32.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.48 0.56 0.00 0.00 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