[MFCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 18.8%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 500,889 503,329 473,908 422,768 471,813 465,416 468,258 4.57%
PBT 75,139 87,206 105,914 106,144 95,739 101,876 95,022 -14.42%
Tax -9,066 -9,877 -10,186 -7,796 -13,252 -13,473 -18,558 -37.83%
NP 66,073 77,329 95,728 98,348 82,487 88,402 76,464 -9.23%
-
NP to SH 40,184 46,196 57,488 59,948 50,463 56,890 50,196 -13.72%
-
Tax Rate 12.07% 11.33% 9.62% 7.34% 13.84% 13.22% 19.53% -
Total Cost 434,816 426,000 378,180 324,420 389,326 377,013 391,794 7.15%
-
Net Worth 392,580 388,366 383,724 365,249 354,240 351,411 332,109 11.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,929 6,276 9,416 - 13,076 6,331 9,488 22.79%
Div Payout % 32.18% 13.59% 16.38% - 25.91% 11.13% 18.90% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 392,580 388,366 383,724 365,249 354,240 351,411 332,109 11.74%
NOSH 235,078 235,373 235,413 235,644 237,745 237,440 237,221 -0.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.19% 15.36% 20.20% 23.26% 17.48% 18.99% 16.33% -
ROE 10.24% 11.89% 14.98% 16.41% 14.25% 16.19% 15.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 213.07 213.84 201.31 179.41 198.45 196.01 197.39 5.20%
EPS 17.09 19.63 24.42 25.44 21.23 23.96 21.16 -13.21%
DPS 5.50 2.67 4.00 0.00 5.50 2.67 4.00 23.53%
NAPS 1.67 1.65 1.63 1.55 1.49 1.48 1.40 12.41%
Adjusted Per Share Value based on latest NOSH - 235,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.68 50.93 47.95 42.78 47.74 47.09 47.38 4.56%
EPS 4.07 4.67 5.82 6.07 5.11 5.76 5.08 -13.67%
DPS 1.31 0.64 0.95 0.00 1.32 0.64 0.96 22.91%
NAPS 0.3972 0.3929 0.3882 0.3696 0.3584 0.3556 0.336 11.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 0.95 1.14 1.19 1.41 1.41 1.48 -
P/RPS 0.38 0.44 0.57 0.66 0.71 0.72 0.75 -36.31%
P/EPS 4.74 4.84 4.67 4.68 6.64 5.88 6.99 -22.72%
EY 21.10 20.66 21.42 21.38 15.05 16.99 14.30 29.45%
DY 6.79 2.81 3.51 0.00 3.90 1.89 2.70 84.41%
P/NAPS 0.49 0.58 0.70 0.77 0.95 0.95 1.06 -40.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 -
Price 0.71 0.80 1.03 1.28 1.25 1.42 1.52 -
P/RPS 0.33 0.37 0.51 0.71 0.63 0.72 0.77 -43.01%
P/EPS 4.15 4.08 4.22 5.03 5.89 5.93 7.18 -30.49%
EY 24.08 24.53 23.71 19.88 16.98 16.87 13.92 43.86%
DY 7.75 3.33 3.88 0.00 4.40 1.88 2.63 104.86%
P/NAPS 0.43 0.48 0.63 0.83 0.84 0.96 1.09 -46.05%

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