[MFCB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.77%
YoY- 28.27%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Revenue 444,784 500,248 477,952 467,003 549,292 418,393 388,161 2.11%
PBT 92,949 84,737 102,442 91,884 72,125 65,196 49,255 10.25%
Tax -14,799 -10,555 -16,632 -29,456 -37,234 -30,824 -24,042 -7.18%
NP 78,150 74,182 85,810 62,428 34,891 34,372 25,213 18.98%
-
NP to SH 55,096 42,442 54,413 44,755 34,891 34,372 25,213 12.76%
-
Tax Rate 15.92% 12.46% 16.24% 32.06% 51.62% 47.28% 48.81% -
Total Cost 366,634 426,066 392,142 404,575 514,401 384,021 362,948 0.15%
-
Net Worth 433,905 388,045 351,875 306,869 287,752 240,840 205,207 12.19%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Div 12,908 13,002 11,833 4,725 - - - -
Div Payout % 23.43% 30.64% 21.75% 10.56% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Net Worth 433,905 388,045 351,875 306,869 287,752 240,840 205,207 12.19%
NOSH 233,282 235,179 237,753 236,053 235,862 236,118 235,870 -0.16%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
NP Margin 17.57% 14.83% 17.95% 13.37% 6.35% 8.22% 6.50% -
ROE 12.70% 10.94% 15.46% 14.58% 12.13% 14.27% 12.29% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 190.66 212.71 201.03 197.84 232.89 177.20 164.56 2.28%
EPS 23.62 18.05 22.89 18.96 14.79 14.56 10.69 12.95%
DPS 5.50 5.50 5.00 2.00 0.00 0.00 0.00 -
NAPS 1.86 1.65 1.48 1.30 1.22 1.02 0.87 12.38%
Adjusted Per Share Value based on latest NOSH - 236,053
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 45.00 50.61 48.36 47.25 55.58 42.33 39.27 2.11%
EPS 5.57 4.29 5.51 4.53 3.53 3.48 2.55 12.75%
DPS 1.31 1.32 1.20 0.48 0.00 0.00 0.00 -
NAPS 0.439 0.3926 0.356 0.3105 0.2911 0.2437 0.2076 12.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 -
Price 1.17 0.95 1.41 0.97 0.83 1.03 0.62 -
P/RPS 0.61 0.45 0.70 0.49 0.36 0.58 0.38 7.54%
P/EPS 4.95 5.26 6.16 5.12 5.61 7.08 5.80 -2.40%
EY 20.19 19.00 16.23 19.55 17.82 14.13 17.24 2.45%
DY 4.70 5.79 3.55 2.06 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.95 0.75 0.68 1.01 0.71 -1.82%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 24/11/09 25/11/08 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 -
Price 1.21 0.80 1.42 1.00 0.80 0.93 0.62 -
P/RPS 0.63 0.38 0.71 0.51 0.34 0.52 0.38 8.07%
P/EPS 5.12 4.43 6.20 5.27 5.41 6.39 5.80 -1.89%
EY 19.52 22.56 16.12 18.96 18.49 15.65 17.24 1.92%
DY 4.55 6.88 3.52 2.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.96 0.77 0.66 0.91 0.71 -1.34%

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