[MFCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.63%
YoY- 119.19%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 465,416 468,258 460,072 478,387 465,996 467,576 450,752 2.15%
PBT 101,876 95,022 86,808 94,676 91,590 85,756 80,192 17.28%
Tax -13,473 -18,558 -19,460 -16,968 -13,990 -18,100 -40,356 -51.84%
NP 88,402 76,464 67,348 77,708 77,600 67,656 39,836 70.05%
-
NP to SH 56,890 50,196 45,768 46,120 45,833 38,724 39,836 26.78%
-
Tax Rate 13.22% 19.53% 22.42% 17.92% 15.27% 21.11% 50.32% -
Total Cost 377,013 391,794 392,724 400,679 388,396 399,920 410,916 -5.57%
-
Net Worth 351,411 332,109 326,914 313,918 306,708 292,791 287,914 14.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,331 9,488 - 11,801 6,291 9,444 - -
Div Payout % 11.13% 18.90% - 25.59% 13.73% 24.39% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 351,411 332,109 326,914 313,918 306,708 292,791 287,914 14.19%
NOSH 237,440 237,221 236,894 236,028 235,929 236,121 235,995 0.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.99% 16.33% 14.64% 16.24% 16.65% 14.47% 8.84% -
ROE 16.19% 15.11% 14.00% 14.69% 14.94% 13.23% 13.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 196.01 197.39 194.21 202.68 197.51 198.02 191.00 1.73%
EPS 23.96 21.16 19.32 19.54 19.43 16.40 16.88 26.27%
DPS 2.67 4.00 0.00 5.00 2.67 4.00 0.00 -
NAPS 1.48 1.40 1.38 1.33 1.30 1.24 1.22 13.73%
Adjusted Per Share Value based on latest NOSH - 235,843
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.09 47.38 46.55 48.40 47.15 47.31 45.61 2.14%
EPS 5.76 5.08 4.63 4.67 4.64 3.92 4.03 26.85%
DPS 0.64 0.96 0.00 1.19 0.64 0.96 0.00 -
NAPS 0.3556 0.336 0.3308 0.3176 0.3103 0.2962 0.2913 14.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.48 1.60 1.10 0.97 0.95 0.98 -
P/RPS 0.72 0.75 0.82 0.54 0.49 0.48 0.51 25.82%
P/EPS 5.88 6.99 8.28 5.63 4.99 5.79 5.81 0.80%
EY 16.99 14.30 12.08 17.76 20.03 17.26 17.22 -0.89%
DY 1.89 2.70 0.00 4.55 2.75 4.21 0.00 -
P/NAPS 0.95 1.06 1.16 0.83 0.75 0.77 0.80 12.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 -
Price 1.42 1.52 1.27 1.47 1.00 0.94 1.01 -
P/RPS 0.72 0.77 0.65 0.73 0.51 0.47 0.53 22.63%
P/EPS 5.93 7.18 6.57 7.52 5.15 5.73 5.98 -0.55%
EY 16.87 13.92 15.21 13.29 19.43 17.45 16.71 0.63%
DY 1.88 2.63 0.00 3.40 2.67 4.26 0.00 -
P/NAPS 0.96 1.09 0.92 1.11 0.77 0.76 0.83 10.17%

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