[MFCB] QoQ 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- 92.26%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 123,392 140,543 131,262 105,692 122,751 114,933 119,111 2.37%
PBT 9,734 12,448 26,421 26,536 19,332 28,896 25,809 -47.64%
Tax -1,658 -2,315 -3,144 -1,949 -3,147 -826 -4,414 -47.78%
NP 8,076 10,133 23,277 24,587 16,185 28,070 21,395 -47.61%
-
NP to SH 5,537 5,903 13,757 14,987 7,795 17,570 13,656 -45.06%
-
Tax Rate 17.03% 18.60% 11.90% 7.34% 16.28% 2.86% 17.10% -
Total Cost 115,316 130,410 107,985 81,105 106,566 86,863 97,716 11.61%
-
Net Worth 235,220 388,045 383,971 365,249 236,903 351,875 333,073 -20.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,232 - 4,711 - 8,291 - 4,758 43.87%
Div Payout % 148.69% - 34.25% - 106.37% - 34.84% -
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 235,220 388,045 383,971 365,249 236,903 351,875 333,073 -20.61%
NOSH 235,220 235,179 235,565 235,644 236,903 237,753 237,909 -0.75%
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 6.54% 7.21% 17.73% 23.26% 13.19% 24.42% 17.96% -
ROE 2.35% 1.52% 3.58% 4.10% 3.29% 4.99% 4.10% -
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 52.46 59.76 55.72 44.85 51.81 48.34 50.07 3.14%
EPS 2.35 2.51 5.84 6.36 3.28 7.39 5.75 -44.77%
DPS 3.50 0.00 2.00 0.00 3.50 0.00 2.00 44.97%
NAPS 1.00 1.65 1.63 1.55 1.00 1.48 1.40 -20.01%
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 12.48 14.22 13.28 10.69 12.42 11.63 12.05 2.35%
EPS 0.56 0.60 1.39 1.52 0.79 1.78 1.38 -45.03%
DPS 0.83 0.00 0.48 0.00 0.84 0.00 0.48 43.82%
NAPS 0.238 0.3926 0.3885 0.3696 0.2397 0.356 0.337 -20.61%
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 1.54 1.59 2.05 2.65 2.72 2.92 2.96 -35.18%
P/EPS 34.41 37.85 19.52 18.71 42.85 19.08 25.78 21.12%
EY 2.91 2.64 5.12 5.34 2.33 5.24 3.88 -17.37%
DY 4.32 0.00 1.75 0.00 2.48 0.00 1.35 116.38%
P/NAPS 0.81 0.58 0.70 0.77 1.41 0.95 1.06 -16.34%
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 1.35 1.34 1.85 2.85 2.41 2.94 3.04 -41.64%
P/EPS 30.16 31.87 17.64 20.13 37.99 19.22 26.48 9.01%
EY 3.32 3.14 5.67 4.97 2.63 5.20 3.78 -8.25%
DY 4.93 0.00 1.94 0.00 2.80 0.00 1.32 139.76%
P/NAPS 0.71 0.48 0.63 0.83 1.25 0.96 1.09 -24.75%

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