[MFCB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 89.33%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 478,387 465,996 467,576 450,752 254,574 548,272 566,881 -10.67%
PBT 94,676 91,590 85,756 80,192 46,289 92,392 64,107 29.59%
Tax -16,968 -13,990 -18,100 -40,356 -25,248 -49,748 -32,281 -34.79%
NP 77,708 77,600 67,656 39,836 21,041 42,644 31,826 81.02%
-
NP to SH 46,120 45,833 38,724 39,836 21,041 42,644 31,826 27.97%
-
Tax Rate 17.92% 15.27% 21.11% 50.32% 54.54% 53.84% 50.35% -
Total Cost 400,679 388,396 399,920 410,916 233,533 505,628 535,055 -17.49%
-
Net Worth 313,918 306,708 292,791 287,914 372,699 287,752 276,029 8.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,801 6,291 9,444 - - - - -
Div Payout % 25.59% 13.73% 24.39% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 313,918 306,708 292,791 287,914 372,699 287,752 276,029 8.92%
NOSH 236,028 235,929 236,121 235,995 235,885 235,862 235,922 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.24% 16.65% 14.47% 8.84% 8.27% 7.78% 5.61% -
ROE 14.69% 14.94% 13.23% 13.84% 5.65% 14.82% 11.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 202.68 197.51 198.02 191.00 107.92 232.45 240.28 -10.69%
EPS 19.54 19.43 16.40 16.88 8.92 18.08 13.49 27.93%
DPS 5.00 2.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.24 1.22 1.58 1.22 1.17 8.89%
Adjusted Per Share Value based on latest NOSH - 235,995
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.40 47.15 47.31 45.61 25.76 55.47 57.36 -10.67%
EPS 4.67 4.64 3.92 4.03 2.13 4.31 3.22 28.04%
DPS 1.19 0.64 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.3176 0.3103 0.2962 0.2913 0.3771 0.2911 0.2793 8.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.10 0.97 0.95 0.98 0.80 0.83 0.82 -
P/RPS 0.54 0.49 0.48 0.51 0.00 0.00 0.00 -
P/EPS 5.63 4.99 5.79 5.81 0.00 0.00 0.00 -
EY 17.76 20.03 17.26 17.22 0.00 0.00 0.00 -
DY 4.55 2.75 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.77 0.80 0.68 0.83 0.70 11.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 29/11/05 29/08/05 -
Price 1.47 1.00 0.94 1.01 0.95 0.80 0.83 -
P/RPS 0.73 0.51 0.47 0.53 0.00 0.00 0.00 -
P/EPS 7.52 5.15 5.73 5.98 0.00 0.00 0.00 -
EY 13.29 19.43 17.45 16.71 0.00 0.00 0.00 -
DY 3.40 2.67 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.77 0.76 0.83 0.81 0.80 0.71 34.59%

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