[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.54%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 210,451 94,386 500,889 377,497 236,954 105,692 471,813 -41.65%
PBT 46,194 17,374 75,139 65,405 52,957 26,536 95,739 -38.50%
Tax -8,080 -4,092 -9,066 -7,408 -5,093 -1,949 -13,252 -28.11%
NP 38,114 13,282 66,073 57,997 47,864 24,587 82,487 -40.26%
-
NP to SH 26,534 7,716 40,184 34,647 28,744 14,987 50,463 -34.87%
-
Tax Rate 17.49% 23.55% 12.07% 11.33% 9.62% 7.34% 13.84% -
Total Cost 172,337 81,104 434,816 319,500 189,090 81,105 389,326 -41.94%
-
Net Worth 418,465 401,044 392,580 388,366 383,724 365,249 354,240 11.75%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,675 - 12,929 4,707 4,708 - 13,076 -49.65%
Div Payout % 17.62% - 32.18% 13.59% 16.38% - 25.91% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 418,465 401,044 392,580 388,366 383,724 365,249 354,240 11.75%
NOSH 233,779 234,528 235,078 235,373 235,413 235,644 237,745 -1.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.11% 14.07% 13.19% 15.36% 20.20% 23.26% 17.48% -
ROE 6.34% 1.92% 10.24% 8.92% 7.49% 4.10% 14.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.02 40.24 213.07 160.38 100.65 44.85 198.45 -40.99%
EPS 11.35 3.29 17.09 14.72 12.21 6.36 21.23 -34.15%
DPS 2.00 0.00 5.50 2.00 2.00 0.00 5.50 -49.08%
NAPS 1.79 1.71 1.67 1.65 1.63 1.55 1.49 13.02%
Adjusted Per Share Value based on latest NOSH - 235,179
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.29 9.55 50.68 38.19 23.97 10.69 47.74 -41.65%
EPS 2.68 0.78 4.07 3.51 2.91 1.52 5.11 -34.99%
DPS 0.47 0.00 1.31 0.48 0.48 0.00 1.32 -49.79%
NAPS 0.4234 0.4058 0.3972 0.3929 0.3882 0.3696 0.3584 11.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.73 0.81 0.95 1.14 1.19 1.41 -
P/RPS 1.06 1.81 0.38 0.59 1.13 2.65 0.71 30.65%
P/EPS 8.37 22.19 4.74 6.45 9.34 18.71 6.64 16.70%
EY 11.95 4.51 21.10 15.49 10.71 5.34 15.05 -14.26%
DY 2.11 0.00 6.79 2.11 1.75 0.00 3.90 -33.62%
P/NAPS 0.53 0.43 0.49 0.58 0.70 0.77 0.95 -32.25%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 22/05/08 28/02/08 -
Price 1.09 0.88 0.71 0.80 1.03 1.28 1.25 -
P/RPS 1.21 2.19 0.33 0.50 1.02 2.85 0.63 54.57%
P/EPS 9.60 26.75 4.15 5.43 8.44 20.13 5.89 38.53%
EY 10.41 3.74 24.08 18.40 11.85 4.97 16.98 -27.85%
DY 1.83 0.00 7.75 2.50 1.94 0.00 4.40 -44.31%
P/NAPS 0.61 0.51 0.43 0.48 0.63 0.83 0.84 -19.22%

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