[MFCB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.26%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 500,248 474,638 462,487 471,813 477,952 478,728 480,717 2.68%
PBT 84,737 101,185 100,573 95,739 102,442 99,338 96,339 -8.17%
Tax -10,555 -9,066 -10,336 -13,252 -16,632 -17,226 -17,905 -29.62%
NP 74,182 92,119 90,237 82,487 85,810 82,112 78,434 -3.63%
-
NP to SH 42,442 54,109 54,008 50,463 54,413 51,856 47,603 -7.34%
-
Tax Rate 12.46% 8.96% 10.28% 13.84% 16.24% 17.34% 18.59% -
Total Cost 426,066 382,519 372,250 389,326 392,142 396,616 402,283 3.89%
-
Net Worth 388,045 383,971 365,249 236,903 351,875 333,073 326,914 12.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,002 13,002 13,049 13,049 11,833 11,833 11,800 6.66%
Div Payout % 30.64% 24.03% 24.16% 25.86% 21.75% 22.82% 24.79% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 388,045 383,971 365,249 236,903 351,875 333,073 326,914 12.07%
NOSH 235,179 235,565 235,644 236,903 237,753 237,909 236,894 -0.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.83% 19.41% 19.51% 17.48% 17.95% 17.15% 16.32% -
ROE 10.94% 14.09% 14.79% 21.30% 15.46% 15.57% 14.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 212.71 201.49 196.26 199.16 201.03 201.22 202.92 3.18%
EPS 18.05 22.97 22.92 21.30 22.89 21.80 20.09 -6.87%
DPS 5.50 5.50 5.50 5.50 5.00 5.00 5.00 6.54%
NAPS 1.65 1.63 1.55 1.00 1.48 1.40 1.38 12.61%
Adjusted Per Share Value based on latest NOSH - 236,903
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.61 48.02 46.79 47.74 48.36 48.44 48.64 2.67%
EPS 4.29 5.47 5.46 5.11 5.51 5.25 4.82 -7.45%
DPS 1.32 1.32 1.32 1.32 1.20 1.20 1.19 7.13%
NAPS 0.3926 0.3885 0.3696 0.2397 0.356 0.337 0.3308 12.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.95 1.14 1.19 1.41 1.41 1.48 1.60 -
P/RPS 0.45 0.57 0.61 0.71 0.70 0.74 0.79 -31.21%
P/EPS 5.26 4.96 5.19 6.62 6.16 6.79 7.96 -24.07%
EY 19.00 20.15 19.26 15.11 16.23 14.73 12.56 31.67%
DY 5.79 4.82 4.62 3.90 3.55 3.38 3.13 50.52%
P/NAPS 0.58 0.70 0.77 1.41 0.95 1.06 1.16 -36.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 -
Price 0.80 1.03 1.28 1.25 1.42 1.52 1.27 -
P/RPS 0.38 0.51 0.65 0.63 0.71 0.76 0.63 -28.54%
P/EPS 4.43 4.48 5.58 5.87 6.20 6.97 6.32 -21.04%
EY 22.56 22.30 17.91 17.04 16.12 14.34 15.82 26.61%
DY 6.88 5.34 4.30 4.40 3.52 3.29 3.94 44.86%
P/NAPS 0.48 0.63 0.83 1.25 0.96 1.09 0.92 -35.11%

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