[MFCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -0.76%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 471,813 465,416 468,258 460,072 478,387 465,996 467,576 0.60%
PBT 95,739 101,876 95,022 86,808 94,676 91,590 85,756 7.59%
Tax -13,252 -13,473 -18,558 -19,460 -16,968 -13,990 -18,100 -18.72%
NP 82,487 88,402 76,464 67,348 77,708 77,600 67,656 14.08%
-
NP to SH 50,463 56,890 50,196 45,768 46,120 45,833 38,724 19.24%
-
Tax Rate 13.84% 13.22% 19.53% 22.42% 17.92% 15.27% 21.11% -
Total Cost 389,326 377,013 391,794 392,724 400,679 388,396 399,920 -1.76%
-
Net Worth 354,240 351,411 332,109 326,914 313,918 306,708 292,791 13.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,076 6,331 9,488 - 11,801 6,291 9,444 24.15%
Div Payout % 25.91% 11.13% 18.90% - 25.59% 13.73% 24.39% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 354,240 351,411 332,109 326,914 313,918 306,708 292,791 13.50%
NOSH 237,745 237,440 237,221 236,894 236,028 235,929 236,121 0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.48% 18.99% 16.33% 14.64% 16.24% 16.65% 14.47% -
ROE 14.25% 16.19% 15.11% 14.00% 14.69% 14.94% 13.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.45 196.01 197.39 194.21 202.68 197.51 198.02 0.14%
EPS 21.23 23.96 21.16 19.32 19.54 19.43 16.40 18.72%
DPS 5.50 2.67 4.00 0.00 5.00 2.67 4.00 23.58%
NAPS 1.49 1.48 1.40 1.38 1.33 1.30 1.24 12.98%
Adjusted Per Share Value based on latest NOSH - 236,894
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.74 47.09 47.38 46.55 48.40 47.15 47.31 0.60%
EPS 5.11 5.76 5.08 4.63 4.67 4.64 3.92 19.27%
DPS 1.32 0.64 0.96 0.00 1.19 0.64 0.96 23.58%
NAPS 0.3584 0.3556 0.336 0.3308 0.3176 0.3103 0.2962 13.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.41 1.41 1.48 1.60 1.10 0.97 0.95 -
P/RPS 0.71 0.72 0.75 0.82 0.54 0.49 0.48 29.72%
P/EPS 6.64 5.88 6.99 8.28 5.63 4.99 5.79 9.53%
EY 15.05 16.99 14.30 12.08 17.76 20.03 17.26 -8.70%
DY 3.90 1.89 2.70 0.00 4.55 2.75 4.21 -4.95%
P/NAPS 0.95 0.95 1.06 1.16 0.83 0.75 0.77 14.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 -
Price 1.25 1.42 1.52 1.27 1.47 1.00 0.94 -
P/RPS 0.63 0.72 0.77 0.65 0.73 0.51 0.47 21.50%
P/EPS 5.89 5.93 7.18 6.57 7.52 5.15 5.73 1.84%
EY 16.98 16.87 13.92 15.21 13.29 19.43 17.45 -1.79%
DY 4.40 1.88 2.63 0.00 3.40 2.67 4.26 2.17%
P/NAPS 0.84 0.96 1.09 0.92 1.11 0.77 0.76 6.88%

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