[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.27%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 377,497 236,954 105,692 471,813 349,062 234,129 115,018 120.37%
PBT 65,405 52,957 26,536 95,739 76,407 47,511 21,702 108.22%
Tax -7,408 -5,093 -1,949 -13,252 -10,105 -9,279 -4,865 32.25%
NP 57,997 47,864 24,587 82,487 66,302 38,232 16,837 127.57%
-
NP to SH 34,647 28,744 14,987 50,463 42,668 25,098 11,442 108.88%
-
Tax Rate 11.33% 9.62% 7.34% 13.84% 13.23% 19.53% 22.42% -
Total Cost 319,500 189,090 81,105 389,326 282,760 195,897 98,181 119.12%
-
Net Worth 388,366 383,724 365,249 354,240 351,411 332,109 326,914 12.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,707 4,708 - 13,076 4,748 4,744 - -
Div Payout % 13.59% 16.38% - 25.91% 11.13% 18.90% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 388,366 383,724 365,249 354,240 351,411 332,109 326,914 12.13%
NOSH 235,373 235,413 235,644 237,745 237,440 237,221 236,894 -0.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.36% 20.20% 23.26% 17.48% 18.99% 16.33% 14.64% -
ROE 8.92% 7.49% 4.10% 14.25% 12.14% 7.56% 3.50% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 160.38 100.65 44.85 198.45 147.01 98.70 48.55 121.32%
EPS 14.72 12.21 6.36 21.23 17.97 10.58 4.83 109.77%
DPS 2.00 2.00 0.00 5.50 2.00 2.00 0.00 -
NAPS 1.65 1.63 1.55 1.49 1.48 1.40 1.38 12.61%
Adjusted Per Share Value based on latest NOSH - 236,903
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.19 23.97 10.69 47.74 35.32 23.69 11.64 120.32%
EPS 3.51 2.91 1.52 5.11 4.32 2.54 1.16 108.78%
DPS 0.48 0.48 0.00 1.32 0.48 0.48 0.00 -
NAPS 0.3929 0.3882 0.3696 0.3584 0.3556 0.336 0.3308 12.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 1.14 1.19 1.41 1.41 1.48 1.60 -
P/RPS 0.59 1.13 2.65 0.71 0.96 1.50 3.30 -68.16%
P/EPS 6.45 9.34 18.71 6.64 7.85 13.99 33.13 -66.30%
EY 15.49 10.71 5.34 15.05 12.74 7.15 3.02 196.53%
DY 2.11 1.75 0.00 3.90 1.42 1.35 0.00 -
P/NAPS 0.58 0.70 0.77 0.95 0.95 1.06 1.16 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 -
Price 0.80 1.03 1.28 1.25 1.42 1.52 1.27 -
P/RPS 0.50 1.02 2.85 0.63 0.97 1.54 2.62 -66.75%
P/EPS 5.43 8.44 20.13 5.89 7.90 14.37 26.29 -64.95%
EY 18.40 11.85 4.97 16.98 12.65 6.96 3.80 185.39%
DY 2.50 1.94 0.00 4.40 1.41 1.32 0.00 -
P/NAPS 0.48 0.63 0.83 0.84 0.96 1.09 0.92 -35.11%

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