[MFCB] QoQ Cumulative 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- -70.3%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 500,889 377,497 236,954 105,692 471,813 349,062 234,129 65.64%
PBT 75,139 65,405 52,957 26,536 95,739 76,407 47,511 35.55%
Tax -9,066 -7,408 -5,093 -1,949 -13,252 -10,105 -9,279 -1.52%
NP 66,073 57,997 47,864 24,587 82,487 66,302 38,232 43.77%
-
NP to SH 40,184 34,647 28,744 14,987 50,463 42,668 25,098 36.66%
-
Tax Rate 12.07% 11.33% 9.62% 7.34% 13.84% 13.23% 19.53% -
Total Cost 434,816 319,500 189,090 81,105 389,326 282,760 195,897 69.74%
-
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 4,707 4,708 - 13,076 4,748 4,744 94.51%
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% 8.92% 7.49% 4.10% 14.25% 12.14% 7.56% -
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 213.07 160.38 100.65 44.85 198.45 147.01 98.70 66.64%
EPS 17.09 14.72 12.21 6.36 21.23 17.97 10.58 37.46%
DPS 5.50 2.00 2.00 0.00 5.50 2.00 2.00 95.68%
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 38.19 23.97 10.69 47.74 35.32 23.69 65.64%
EPS 4.07 3.51 2.91 1.52 5.11 4.32 2.54 36.73%
DPS 1.31 0.48 0.48 0.00 1.32 0.48 0.48 94.69%
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 0.59 1.13 2.65 0.71 0.96 1.50 -59.79%
P/EPS 4.74 6.45 9.34 18.71 6.64 7.85 13.99 -51.23%
EY 21.10 15.49 10.71 5.34 15.05 12.74 7.15 105.06%
DY 6.79 2.11 1.75 0.00 3.90 1.42 1.35 192.12%
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 0.50 1.02 2.85 0.63 0.97 1.54 -64.02%
P/EPS 4.15 5.43 8.44 20.13 5.89 7.90 14.37 -56.14%
EY 24.08 18.40 11.85 4.97 16.98 12.65 6.96 127.89%
DY 7.75 2.50 1.94 0.00 4.40 1.41 1.32 223.70%
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