[MBFHLDG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.46%
YoY- 119.57%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,907,241 2,059,302 1,827,178 1,520,241 1,465,368 1,235,685 1,008,223 11.20%
PBT 162,911 113,926 142,869 171,851 95,884 41,828 872,017 -24.38%
Tax -26,212 -38,970 -34,713 -35,976 -32,124 -25,128 -37,792 -5.91%
NP 136,699 74,956 108,156 135,875 63,760 16,700 834,225 -26.01%
-
NP to SH 132,745 73,166 106,299 133,923 60,993 16,700 834,225 -26.37%
-
Tax Rate 16.09% 34.21% 24.30% 20.93% 33.50% 60.07% 4.33% -
Total Cost 1,770,542 1,984,346 1,719,022 1,384,366 1,401,608 1,218,985 173,998 47.18%
-
Net Worth 624,641 519,531 442,339 339,447 189,009 155,391 128,738 30.09%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 624,641 519,531 442,339 339,447 189,009 155,391 128,738 30.09%
NOSH 570,448 570,976 570,172 570,116 571,716 572,978 551,343 0.56%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.17% 3.64% 5.92% 8.94% 4.35% 1.35% 82.74% -
ROE 21.25% 14.08% 24.03% 39.45% 32.27% 10.75% 648.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 334.34 360.66 320.46 266.65 256.31 215.66 182.87 10.57%
EPS 23.27 12.81 18.64 23.49 10.67 2.91 151.31 -26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.095 0.9099 0.7758 0.5954 0.3306 0.2712 0.2335 29.36%
Adjusted Per Share Value based on latest NOSH - 570,116
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 333.70 360.30 319.69 265.99 256.39 216.20 176.40 11.20%
EPS 23.23 12.80 18.60 23.43 10.67 2.92 145.96 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0929 0.909 0.7739 0.5939 0.3307 0.2719 0.2252 30.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.62 0.35 0.58 0.61 0.16 0.17 0.20 -
P/RPS 0.19 0.10 0.18 0.23 0.06 0.08 0.11 9.53%
P/EPS 2.66 2.73 3.11 2.60 1.50 5.83 0.13 65.34%
EY 37.53 36.61 32.14 38.51 66.68 17.14 756.54 -39.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.75 1.02 0.48 0.63 0.86 -6.62%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 07/05/09 28/05/08 24/05/07 24/05/06 30/05/05 27/05/04 -
Price 0.65 0.46 0.57 0.52 0.22 0.13 0.13 -
P/RPS 0.19 0.13 0.18 0.20 0.09 0.06 0.07 18.09%
P/EPS 2.79 3.59 3.06 2.21 2.06 4.46 0.09 77.19%
EY 35.80 27.86 32.71 45.17 48.49 22.42 1,163.91 -44.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.73 0.87 0.67 0.48 0.56 0.87%

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