[MFCB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.05%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 477,952 478,728 480,717 478,387 467,003 488,362 505,385 -3.64%
PBT 102,442 99,338 96,339 94,676 91,884 89,167 82,814 15.21%
Tax -16,632 -17,226 -17,905 -23,120 -29,456 -40,450 -44,570 -48.13%
NP 85,810 82,112 78,434 71,556 62,428 48,717 38,244 71.30%
-
NP to SH 54,413 51,856 47,603 46,120 44,755 40,403 38,244 26.47%
-
Tax Rate 16.24% 17.34% 18.59% 24.42% 32.06% 45.36% 53.82% -
Total Cost 392,142 396,616 402,283 406,831 404,575 439,645 467,141 -11.00%
-
Net Worth 351,875 333,073 326,914 313,671 306,869 292,957 287,914 14.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,833 11,833 11,800 11,800 4,725 4,725 - -
Div Payout % 21.75% 22.82% 24.79% 25.59% 10.56% 11.69% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 351,875 333,073 326,914 313,671 306,869 292,957 287,914 14.29%
NOSH 237,753 237,909 236,894 235,843 236,053 236,256 235,995 0.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.95% 17.15% 16.32% 14.96% 13.37% 9.98% 7.57% -
ROE 15.46% 15.57% 14.56% 14.70% 14.58% 13.79% 13.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 201.03 201.22 202.92 202.84 197.84 206.71 214.15 -4.12%
EPS 22.89 21.80 20.09 19.56 18.96 17.10 16.21 25.83%
DPS 5.00 5.00 5.00 5.00 2.00 2.00 0.00 -
NAPS 1.48 1.40 1.38 1.33 1.30 1.24 1.22 13.73%
Adjusted Per Share Value based on latest NOSH - 235,843
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.36 48.44 48.64 48.40 47.25 49.41 51.13 -3.64%
EPS 5.51 5.25 4.82 4.67 4.53 4.09 3.87 26.53%
DPS 1.20 1.20 1.19 1.19 0.48 0.48 0.00 -
NAPS 0.356 0.337 0.3308 0.3174 0.3105 0.2964 0.2913 14.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.48 1.60 1.10 0.97 0.95 0.98 -
P/RPS 0.70 0.74 0.79 0.54 0.49 0.46 0.46 32.26%
P/EPS 6.16 6.79 7.96 5.63 5.12 5.56 6.05 1.20%
EY 16.23 14.73 12.56 17.78 19.55 18.00 16.54 -1.25%
DY 3.55 3.38 3.13 4.55 2.06 2.11 0.00 -
P/NAPS 0.95 1.06 1.16 0.83 0.75 0.77 0.80 12.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 -
Price 1.42 1.52 1.27 1.47 1.00 0.94 1.01 -
P/RPS 0.71 0.76 0.63 0.72 0.51 0.45 0.47 31.62%
P/EPS 6.20 6.97 6.32 7.52 5.27 5.50 6.23 -0.32%
EY 16.12 14.34 15.82 13.30 18.96 18.19 16.04 0.33%
DY 3.52 3.29 3.94 3.40 2.00 2.13 0.00 -
P/NAPS 0.96 1.09 0.92 1.11 0.77 0.76 0.83 10.17%

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