[MBFHLDG] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -31.25%
YoY- 188.98%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,512,343 2,137,928 1,907,241 2,059,302 1,827,178 1,520,241 1,465,368 9.39%
PBT 75,507 57,458 162,911 113,926 142,869 171,851 95,884 -3.90%
Tax -35,400 -37,876 -26,212 -38,970 -34,713 -35,976 -32,124 1.63%
NP 40,107 19,582 136,699 74,956 108,156 135,875 63,760 -7.42%
-
NP to SH 40,451 13,998 132,745 73,166 106,299 133,923 60,993 -6.60%
-
Tax Rate 46.88% 65.92% 16.09% 34.21% 24.30% 20.93% 33.50% -
Total Cost 2,472,236 2,118,346 1,770,542 1,984,346 1,719,022 1,384,366 1,401,608 9.91%
-
Net Worth 998,287 847,041 624,641 519,531 442,339 339,447 189,009 31.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 998,287 847,041 624,641 519,531 442,339 339,447 189,009 31.93%
NOSH 571,135 571,167 570,448 570,976 570,172 570,116 571,716 -0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.60% 0.92% 7.17% 3.64% 5.92% 8.94% 4.35% -
ROE 4.05% 1.65% 21.25% 14.08% 24.03% 39.45% 32.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 439.89 374.31 334.34 360.66 320.46 266.65 256.31 9.41%
EPS 7.08 2.45 23.27 12.81 18.64 23.49 10.67 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7479 1.483 1.095 0.9099 0.7758 0.5954 0.3306 31.95%
Adjusted Per Share Value based on latest NOSH - 571,135
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 439.57 374.06 333.70 360.30 319.69 265.99 256.39 9.39%
EPS 7.08 2.45 23.23 12.80 18.60 23.43 10.67 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7466 1.482 1.0929 0.909 0.7739 0.5939 0.3307 31.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.86 0.63 0.62 0.35 0.58 0.61 0.16 -
P/RPS 0.20 0.17 0.19 0.10 0.18 0.23 0.06 22.19%
P/EPS 12.14 25.71 2.66 2.73 3.11 2.60 1.50 41.64%
EY 8.24 3.89 37.53 36.61 32.14 38.51 66.68 -29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.57 0.38 0.75 1.02 0.48 0.34%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 31/05/10 07/05/09 28/05/08 24/05/07 24/05/06 -
Price 0.78 0.64 0.65 0.46 0.57 0.52 0.22 -
P/RPS 0.18 0.17 0.19 0.13 0.18 0.20 0.09 12.23%
P/EPS 11.01 26.11 2.79 3.59 3.06 2.21 2.06 32.19%
EY 9.08 3.83 35.80 27.86 32.71 45.17 48.49 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.59 0.51 0.73 0.87 0.67 -6.41%

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