[MFCB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 8.93%
YoY- 28.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 462,487 471,813 477,952 478,728 480,717 478,387 467,003 -0.64%
PBT 100,573 95,739 102,442 99,338 96,339 94,676 91,884 6.20%
Tax -10,336 -13,252 -16,632 -17,226 -17,905 -23,120 -29,456 -50.21%
NP 90,237 82,487 85,810 82,112 78,434 71,556 62,428 27.81%
-
NP to SH 54,008 50,463 54,413 51,856 47,603 46,120 44,755 13.33%
-
Tax Rate 10.28% 13.84% 16.24% 17.34% 18.59% 24.42% 32.06% -
Total Cost 372,250 389,326 392,142 396,616 402,283 406,831 404,575 -5.39%
-
Net Worth 365,249 236,903 351,875 333,073 326,914 313,671 306,869 12.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,049 13,049 11,833 11,833 11,800 11,800 4,725 96.72%
Div Payout % 24.16% 25.86% 21.75% 22.82% 24.79% 25.59% 10.56% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 365,249 236,903 351,875 333,073 326,914 313,671 306,869 12.29%
NOSH 235,644 236,903 237,753 237,909 236,894 235,843 236,053 -0.11%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 19.51% 17.48% 17.95% 17.15% 16.32% 14.96% 13.37% -
ROE 14.79% 21.30% 15.46% 15.57% 14.56% 14.70% 14.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 196.26 199.16 201.03 201.22 202.92 202.84 197.84 -0.53%
EPS 22.92 21.30 22.89 21.80 20.09 19.56 18.96 13.46%
DPS 5.50 5.50 5.00 5.00 5.00 5.00 2.00 96.16%
NAPS 1.55 1.00 1.48 1.40 1.38 1.33 1.30 12.42%
Adjusted Per Share Value based on latest NOSH - 237,909
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.79 47.74 48.36 48.44 48.64 48.40 47.25 -0.64%
EPS 5.46 5.11 5.51 5.25 4.82 4.67 4.53 13.24%
DPS 1.32 1.32 1.20 1.20 1.19 1.19 0.48 96.16%
NAPS 0.3696 0.2397 0.356 0.337 0.3308 0.3174 0.3105 12.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.41 1.41 1.48 1.60 1.10 0.97 -
P/RPS 0.61 0.71 0.70 0.74 0.79 0.54 0.49 15.70%
P/EPS 5.19 6.62 6.16 6.79 7.96 5.63 5.12 0.90%
EY 19.26 15.11 16.23 14.73 12.56 17.78 19.55 -0.99%
DY 4.62 3.90 3.55 3.38 3.13 4.55 2.06 71.25%
P/NAPS 0.77 1.41 0.95 1.06 1.16 0.83 0.75 1.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 -
Price 1.28 1.25 1.42 1.52 1.27 1.47 1.00 -
P/RPS 0.65 0.63 0.71 0.76 0.63 0.72 0.51 17.53%
P/EPS 5.58 5.87 6.20 6.97 6.32 7.52 5.27 3.88%
EY 17.91 17.04 16.12 14.34 15.82 13.30 18.96 -3.72%
DY 4.30 4.40 3.52 3.29 3.94 3.40 2.00 66.50%
P/NAPS 0.83 1.25 0.96 1.09 0.92 1.11 0.77 5.12%

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