[MFCB] QoQ 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- -57.09%
YoY- -66.4%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 116,065 94,386 123,392 140,543 131,262 105,692 122,751 -3.66%
PBT 28,820 17,374 9,734 12,448 26,421 26,536 19,332 30.53%
Tax -3,988 -4,092 -1,658 -2,315 -3,144 -1,949 -3,147 17.12%
NP 24,832 13,282 8,076 10,133 23,277 24,587 16,185 33.05%
-
NP to SH 18,818 7,716 5,537 5,903 13,757 14,987 7,795 80.05%
-
Tax Rate 13.84% 23.55% 17.03% 18.60% 11.90% 7.34% 16.28% -
Total Cost 91,233 81,104 115,316 130,410 107,985 81,105 106,566 -9.84%
-
Net Worth 418,437 401,044 235,220 388,045 383,971 365,249 236,903 46.16%
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 - 8,232 - 4,711 - 8,291 -31.77%
Div Payout % 24.84% - 148.69% - 34.25% - 106.37% -
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 418,437 401,044 235,220 388,045 383,971 365,249 236,903 46.16%
NOSH 233,763 234,528 235,220 235,179 235,565 235,644 236,903 -0.88%
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 21.39% 14.07% 6.54% 7.21% 17.73% 23.26% 13.19% -
ROE 4.50% 1.92% 2.35% 1.52% 3.58% 4.10% 3.29% -
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 49.65 40.24 52.46 59.76 55.72 44.85 51.81 -2.80%
EPS 8.05 3.29 2.35 2.51 5.84 6.36 3.28 82.04%
DPS 2.00 0.00 3.50 0.00 2.00 0.00 3.50 -31.16%
NAPS 1.79 1.71 1.00 1.65 1.63 1.55 1.00 47.47%
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 11.74 9.55 12.48 14.22 13.28 10.69 12.42 -3.68%
EPS 1.90 0.78 0.56 0.60 1.39 1.52 0.79 79.60%
DPS 0.47 0.00 0.83 0.00 0.48 0.00 0.84 -32.12%
NAPS 0.4234 0.4058 0.238 0.3926 0.3885 0.3696 0.2397 46.17%
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 1.91 1.81 1.54 1.59 2.05 2.65 2.72 -21.01%
P/EPS 11.80 22.19 34.41 37.85 19.52 18.71 42.85 -57.70%
EY 8.47 4.51 2.91 2.64 5.12 5.34 2.33 136.60%
DY 2.11 0.00 4.32 0.00 1.75 0.00 2.48 -10.22%
P/NAPS 0.53 0.43 0.81 0.58 0.70 0.77 1.41 -47.94%
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 2.20 2.19 1.35 1.34 1.85 2.85 2.41 -5.90%
P/EPS 13.54 26.75 30.16 31.87 17.64 20.13 37.99 -49.76%
EY 7.39 3.74 3.32 3.14 5.67 4.97 2.63 99.25%
DY 1.83 0.00 4.93 0.00 1.94 0.00 2.80 -24.70%
P/NAPS 0.61 0.51 0.71 0.48 0.63 0.83 1.25 -38.04%

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