[MFCB] QoQ TTM 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- -21.56%
YoY- -22.0%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 474,386 489,583 500,889 500,248 474,638 462,487 471,813 0.36%
PBT 68,376 65,977 75,139 84,737 101,185 100,573 95,739 -20.11%
Tax -12,053 -11,209 -9,066 -10,555 -9,066 -10,336 -13,252 -6.13%
NP 56,323 54,768 66,073 74,182 92,119 90,237 82,487 -22.47%
-
NP to SH 37,974 32,913 40,184 42,442 54,109 54,008 50,463 -17.28%
-
Tax Rate 17.63% 16.99% 12.07% 12.46% 8.96% 10.28% 13.84% -
Total Cost 418,063 434,815 434,816 426,066 382,519 372,250 389,326 4.86%
-
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 12,908 12,944 12,944 13,002 13,002 13,049 13,049 -0.72%
Div Payout % 33.99% 39.33% 32.21% 30.64% 24.03% 24.16% 25.86% -
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 11.87% 11.19% 13.19% 14.83% 19.41% 19.51% 17.48% -
ROE 9.08% 8.21% 17.08% 10.94% 14.09% 14.79% 21.30% -
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 202.93 208.75 212.94 212.71 201.49 196.26 199.16 1.25%
EPS 16.24 14.03 17.08 18.05 22.97 22.92 21.30 -16.55%
DPS 5.50 5.50 5.50 5.50 5.50 5.50 5.50 0.00%
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 48.00 49.54 50.68 50.61 48.02 46.79 47.74 0.36%
EPS 3.84 3.33 4.07 4.29 5.47 5.46 5.11 -17.35%
DPS 1.31 1.31 1.31 1.32 1.32 1.32 1.32 -0.50%
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 0.47 0.35 0.38 0.45 0.57 0.61 0.71 -24.06%
P/EPS 5.85 5.20 4.74 5.26 4.96 5.19 6.62 -7.91%
EY 17.10 19.22 21.09 19.00 20.15 19.26 15.11 8.60%
DY 5.79 7.53 6.79 5.79 4.82 4.62 3.90 30.17%
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 0.54 0.42 0.33 0.38 0.51 0.65 0.63 -9.77%
P/EPS 6.71 6.27 4.16 4.43 4.48 5.58 5.87 9.33%
EY 14.90 15.95 24.06 22.56 22.30 17.91 17.04 -8.56%
DY 5.05 6.25 7.75 6.88 5.34 4.30 4.40 9.62%
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