[MFCB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.34%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 515,470 428,522 503,329 465,416 465,996 548,272 425,789 2.98%
PBT 109,680 110,953 87,206 101,876 91,590 92,392 66,925 7.89%
Tax -18,450 -17,521 -9,877 -13,473 -13,990 -49,748 -33,889 -8.92%
NP 91,229 93,432 77,329 88,402 77,600 42,644 33,036 16.90%
-
NP to SH 61,156 66,078 46,196 56,890 45,833 42,644 33,036 9.93%
-
Tax Rate 16.82% 15.79% 11.33% 13.22% 15.27% 53.84% 50.64% -
Total Cost 424,241 335,090 426,000 377,013 388,396 505,628 392,753 1.19%
-
Net Worth 495,611 433,991 388,366 351,411 306,708 287,752 240,690 11.74%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div 6,118 6,222 6,276 6,331 6,291 - - -
Div Payout % 10.01% 9.42% 13.59% 11.13% 13.73% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Net Worth 495,611 433,991 388,366 351,411 306,708 287,752 240,690 11.74%
NOSH 229,449 233,328 235,373 237,440 235,929 235,862 235,971 -0.43%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
NP Margin 17.70% 21.80% 15.36% 18.99% 16.65% 7.78% 7.76% -
ROE 12.34% 15.23% 11.89% 16.19% 14.94% 14.82% 13.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 224.66 183.66 213.84 196.01 197.51 232.45 180.44 3.42%
EPS 26.65 28.32 19.63 23.96 19.43 18.08 14.00 10.40%
DPS 2.67 2.67 2.67 2.67 2.67 0.00 0.00 -
NAPS 2.16 1.86 1.65 1.48 1.30 1.22 1.02 12.22%
Adjusted Per Share Value based on latest NOSH - 237,753
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
RPS 52.15 43.36 50.93 47.09 47.15 55.47 43.08 2.98%
EPS 6.19 6.69 4.67 5.76 4.64 4.31 3.34 9.95%
DPS 0.62 0.63 0.64 0.64 0.64 0.00 0.00 -
NAPS 0.5015 0.4391 0.3929 0.3556 0.3103 0.2911 0.2435 11.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 31/03/04 -
Price 1.84 1.17 0.95 1.41 0.97 0.83 1.03 -
P/RPS 0.82 0.64 0.44 0.72 0.49 0.00 0.57 5.75%
P/EPS 6.90 4.13 4.84 5.88 4.99 0.00 7.36 -0.98%
EY 14.49 24.21 20.66 16.99 20.03 0.00 13.59 0.99%
DY 1.45 2.28 2.81 1.89 2.75 0.00 0.00 -
P/NAPS 0.85 0.63 0.58 0.95 0.75 0.83 1.01 -2.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Date 25/11/10 24/11/09 25/11/08 27/11/07 28/11/06 29/11/05 26/05/04 -
Price 1.87 1.21 0.80 1.42 1.00 0.80 0.93 -
P/RPS 0.83 0.66 0.37 0.72 0.51 0.00 0.52 7.45%
P/EPS 7.02 4.27 4.08 5.93 5.15 0.00 6.64 0.85%
EY 14.25 23.40 24.53 16.87 19.43 0.00 15.05 -0.83%
DY 1.43 2.20 3.33 1.88 2.67 0.00 0.00 -
P/NAPS 0.87 0.65 0.48 0.96 0.77 0.80 0.91 -0.68%

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