[MFCB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.1%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 377,544 500,889 503,329 473,908 422,768 471,813 465,416 -13.00%
PBT 69,496 75,139 87,206 105,914 106,144 95,739 101,876 -22.48%
Tax -16,368 -9,066 -9,877 -10,186 -7,796 -13,252 -13,473 13.84%
NP 53,128 66,073 77,329 95,728 98,348 82,487 88,402 -28.76%
-
NP to SH 30,864 40,184 46,196 57,488 59,948 50,463 56,890 -33.45%
-
Tax Rate 23.55% 12.07% 11.33% 9.62% 7.34% 13.84% 13.22% -
Total Cost 324,416 434,816 426,000 378,180 324,420 389,326 377,013 -9.52%
-
Net Worth 401,044 392,580 388,366 383,724 365,249 354,240 351,411 9.19%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 12,929 6,276 9,416 - 13,076 6,331 -
Div Payout % - 32.18% 13.59% 16.38% - 25.91% 11.13% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 401,044 392,580 388,366 383,724 365,249 354,240 351,411 9.19%
NOSH 234,528 235,078 235,373 235,413 235,644 237,745 237,440 -0.81%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 14.07% 13.19% 15.36% 20.20% 23.26% 17.48% 18.99% -
ROE 7.70% 10.24% 11.89% 14.98% 16.41% 14.25% 16.19% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 160.98 213.07 213.84 201.31 179.41 198.45 196.01 -12.29%
EPS 13.16 17.09 19.63 24.42 25.44 21.23 23.96 -32.90%
DPS 0.00 5.50 2.67 4.00 0.00 5.50 2.67 -
NAPS 1.71 1.67 1.65 1.63 1.55 1.49 1.48 10.09%
Adjusted Per Share Value based on latest NOSH - 235,565
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.20 50.68 50.93 47.95 42.78 47.74 47.09 -13.00%
EPS 3.12 4.07 4.67 5.82 6.07 5.11 5.76 -33.52%
DPS 0.00 1.31 0.64 0.95 0.00 1.32 0.64 -
NAPS 0.4058 0.3972 0.3929 0.3882 0.3696 0.3584 0.3556 9.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.73 0.81 0.95 1.14 1.19 1.41 1.41 -
P/RPS 0.45 0.38 0.44 0.57 0.66 0.71 0.72 -26.87%
P/EPS 5.55 4.74 4.84 4.67 4.68 6.64 5.88 -3.77%
EY 18.03 21.10 20.66 21.42 21.38 15.05 16.99 4.03%
DY 0.00 6.79 2.81 3.51 0.00 3.90 1.89 -
P/NAPS 0.43 0.49 0.58 0.70 0.77 0.95 0.95 -41.01%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 25/11/08 21/08/08 22/05/08 28/02/08 27/11/07 -
Price 0.88 0.71 0.80 1.03 1.28 1.25 1.42 -
P/RPS 0.55 0.33 0.37 0.51 0.71 0.63 0.72 -16.42%
P/EPS 6.69 4.15 4.08 4.22 5.03 5.89 5.93 8.36%
EY 14.95 24.08 24.53 23.71 19.88 16.98 16.87 -7.73%
DY 0.00 7.75 3.33 3.88 0.00 4.40 1.88 -
P/NAPS 0.51 0.43 0.48 0.63 0.83 0.84 0.96 -34.38%

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