[MFCB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.02%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 500,889 500,248 474,638 462,487 471,813 477,952 478,728 3.04%
PBT 75,139 84,737 101,185 100,573 95,739 102,442 99,338 -16.91%
Tax -9,066 -10,555 -9,066 -10,336 -13,252 -16,632 -17,226 -34.68%
NP 66,073 74,182 92,119 90,237 82,487 85,810 82,112 -13.43%
-
NP to SH 40,184 42,442 54,109 54,008 50,463 54,413 51,856 -15.56%
-
Tax Rate 12.07% 12.46% 8.96% 10.28% 13.84% 16.24% 17.34% -
Total Cost 434,816 426,066 382,519 372,250 389,326 392,142 396,616 6.29%
-
Net Worth 235,220 388,045 383,971 365,249 236,903 351,875 333,073 -20.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,944 13,002 13,002 13,049 13,049 11,833 11,833 6.13%
Div Payout % 32.21% 30.64% 24.03% 24.16% 25.86% 21.75% 22.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 235,220 388,045 383,971 365,249 236,903 351,875 333,073 -20.61%
NOSH 235,220 235,179 235,565 235,644 236,903 237,753 237,909 -0.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.19% 14.83% 19.41% 19.51% 17.48% 17.95% 17.15% -
ROE 17.08% 10.94% 14.09% 14.79% 21.30% 15.46% 15.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 212.94 212.71 201.49 196.26 199.16 201.03 201.22 3.82%
EPS 17.08 18.05 22.97 22.92 21.30 22.89 21.80 -14.94%
DPS 5.50 5.50 5.50 5.50 5.50 5.00 5.00 6.52%
NAPS 1.00 1.65 1.63 1.55 1.00 1.48 1.40 -20.01%
Adjusted Per Share Value based on latest NOSH - 235,644
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.68 50.61 48.02 46.79 47.74 48.36 48.44 3.04%
EPS 4.07 4.29 5.47 5.46 5.11 5.51 5.25 -15.54%
DPS 1.31 1.32 1.32 1.32 1.32 1.20 1.20 5.99%
NAPS 0.238 0.3926 0.3885 0.3696 0.2397 0.356 0.337 -20.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 0.95 1.14 1.19 1.41 1.41 1.48 -
P/RPS 0.38 0.45 0.57 0.61 0.71 0.70 0.74 -35.74%
P/EPS 4.74 5.26 4.96 5.19 6.62 6.16 6.79 -21.22%
EY 21.09 19.00 20.15 19.26 15.11 16.23 14.73 26.89%
DY 6.79 5.79 4.82 4.62 3.90 3.55 3.38 58.87%
P/NAPS 0.81 0.58 0.70 0.77 1.41 0.95 1.06 -16.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 -
Price 0.71 0.80 1.03 1.28 1.25 1.42 1.52 -
P/RPS 0.33 0.38 0.51 0.65 0.63 0.71 0.76 -42.51%
P/EPS 4.16 4.43 4.48 5.58 5.87 6.20 6.97 -29.00%
EY 24.06 22.56 22.30 17.91 17.04 16.12 14.34 40.97%
DY 7.75 6.88 5.34 4.30 4.40 3.52 3.29 76.58%
P/NAPS 0.71 0.48 0.63 0.83 1.25 0.96 1.09 -24.75%

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