[MFCB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.77%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 478,728 480,717 478,387 467,003 488,362 505,385 519,260 -5.28%
PBT 99,338 96,339 94,676 91,884 89,167 82,814 81,163 14.46%
Tax -17,226 -17,905 -23,120 -29,456 -40,450 -44,570 -41,924 -44.82%
NP 82,112 78,434 71,556 62,428 48,717 38,244 39,239 63.82%
-
NP to SH 51,856 47,603 46,120 44,755 40,403 38,244 39,239 20.48%
-
Tax Rate 17.34% 18.59% 24.42% 32.06% 45.36% 53.82% 51.65% -
Total Cost 396,616 402,283 406,831 404,575 439,645 467,141 480,021 -11.97%
-
Net Worth 333,073 326,914 313,671 306,869 292,957 287,914 372,736 -7.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,833 11,800 11,800 4,725 4,725 - - -
Div Payout % 22.82% 24.79% 25.59% 10.56% 11.69% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 333,073 326,914 313,671 306,869 292,957 287,914 372,736 -7.24%
NOSH 237,909 236,894 235,843 236,053 236,256 235,995 235,909 0.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.15% 16.32% 14.96% 13.37% 9.98% 7.57% 7.56% -
ROE 15.57% 14.56% 14.70% 14.58% 13.79% 13.28% 10.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 201.22 202.92 202.84 197.84 206.71 214.15 220.11 -5.82%
EPS 21.80 20.09 19.56 18.96 17.10 16.21 16.63 19.83%
DPS 5.00 5.00 5.00 2.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.33 1.30 1.24 1.22 1.58 -7.76%
Adjusted Per Share Value based on latest NOSH - 236,053
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.44 48.64 48.40 47.25 49.41 51.13 52.54 -5.28%
EPS 5.25 4.82 4.67 4.53 4.09 3.87 3.97 20.54%
DPS 1.20 1.19 1.19 0.48 0.48 0.00 0.00 -
NAPS 0.337 0.3308 0.3174 0.3105 0.2964 0.2913 0.3771 -7.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.48 1.60 1.10 0.97 0.95 0.98 0.80 -
P/RPS 0.74 0.79 0.54 0.49 0.46 0.46 0.36 61.87%
P/EPS 6.79 7.96 5.63 5.12 5.56 6.05 4.81 25.91%
EY 14.73 12.56 17.78 19.55 18.00 16.54 20.79 -20.57%
DY 3.38 3.13 4.55 2.06 2.11 0.00 0.00 -
P/NAPS 1.06 1.16 0.83 0.75 0.77 0.80 0.51 63.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 -
Price 1.52 1.27 1.47 1.00 0.94 1.01 0.95 -
P/RPS 0.76 0.63 0.72 0.51 0.45 0.47 0.43 46.33%
P/EPS 6.97 6.32 7.52 5.27 5.50 6.23 5.71 14.25%
EY 14.34 15.82 13.30 18.96 18.19 16.04 17.51 -12.49%
DY 3.29 3.94 3.40 2.00 2.13 0.00 0.00 -
P/NAPS 1.09 0.92 1.11 0.77 0.76 0.83 0.60 49.04%

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