[MFCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.34%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 473,908 422,768 471,813 465,416 468,258 460,072 478,387 -0.62%
PBT 105,914 106,144 95,739 101,876 95,022 86,808 94,676 7.77%
Tax -10,186 -7,796 -13,252 -13,473 -18,558 -19,460 -16,968 -28.86%
NP 95,728 98,348 82,487 88,402 76,464 67,348 77,708 14.93%
-
NP to SH 57,488 59,948 50,463 56,890 50,196 45,768 46,120 15.83%
-
Tax Rate 9.62% 7.34% 13.84% 13.22% 19.53% 22.42% 17.92% -
Total Cost 378,180 324,420 389,326 377,013 391,794 392,724 400,679 -3.78%
-
Net Worth 383,724 365,249 354,240 351,411 332,109 326,914 313,918 14.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,416 - 13,076 6,331 9,488 - 11,801 -13.98%
Div Payout % 16.38% - 25.91% 11.13% 18.90% - 25.59% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 383,724 365,249 354,240 351,411 332,109 326,914 313,918 14.33%
NOSH 235,413 235,644 237,745 237,440 237,221 236,894 236,028 -0.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.20% 23.26% 17.48% 18.99% 16.33% 14.64% 16.24% -
ROE 14.98% 16.41% 14.25% 16.19% 15.11% 14.00% 14.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 201.31 179.41 198.45 196.01 197.39 194.21 202.68 -0.45%
EPS 24.42 25.44 21.23 23.96 21.16 19.32 19.54 16.03%
DPS 4.00 0.00 5.50 2.67 4.00 0.00 5.00 -13.83%
NAPS 1.63 1.55 1.49 1.48 1.40 1.38 1.33 14.53%
Adjusted Per Share Value based on latest NOSH - 237,753
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.95 42.78 47.74 47.09 47.38 46.55 48.40 -0.62%
EPS 5.82 6.07 5.11 5.76 5.08 4.63 4.67 15.82%
DPS 0.95 0.00 1.32 0.64 0.96 0.00 1.19 -13.95%
NAPS 0.3882 0.3696 0.3584 0.3556 0.336 0.3308 0.3176 14.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.14 1.19 1.41 1.41 1.48 1.60 1.10 -
P/RPS 0.57 0.66 0.71 0.72 0.75 0.82 0.54 3.67%
P/EPS 4.67 4.68 6.64 5.88 6.99 8.28 5.63 -11.72%
EY 21.42 21.38 15.05 16.99 14.30 12.08 17.76 13.31%
DY 3.51 0.00 3.90 1.89 2.70 0.00 4.55 -15.90%
P/NAPS 0.70 0.77 0.95 0.95 1.06 1.16 0.83 -10.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 -
Price 1.03 1.28 1.25 1.42 1.52 1.27 1.47 -
P/RPS 0.51 0.71 0.63 0.72 0.77 0.65 0.73 -21.28%
P/EPS 4.22 5.03 5.89 5.93 7.18 6.57 7.52 -31.98%
EY 23.71 19.88 16.98 16.87 13.92 15.21 13.29 47.14%
DY 3.88 0.00 4.40 1.88 2.63 0.00 3.40 9.21%
P/NAPS 0.63 0.83 0.84 0.96 1.09 0.92 1.11 -31.47%

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