[MFCB] YoY TTM 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- 4.93%
YoY- 21.58%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Revenue 528,314 444,784 500,248 477,952 467,003 549,292 418,393 3.65%
PBT 116,565 92,949 84,737 102,442 91,884 72,125 65,196 9.34%
Tax -22,029 -14,799 -10,555 -16,632 -29,456 -37,234 -30,824 -5.03%
NP 94,536 78,150 74,182 85,810 62,428 34,891 34,372 16.83%
-
NP to SH 61,934 55,096 42,442 54,413 44,755 34,891 34,372 9.47%
-
Tax Rate 18.90% 15.92% 12.46% 16.24% 32.06% 51.62% 47.28% -
Total Cost 433,778 366,634 426,066 392,142 404,575 514,401 384,021 1.89%
-
Net Worth 495,670 433,905 388,045 351,875 306,869 287,752 240,840 11.73%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 CAGR
Div 16,233 12,908 13,002 11,833 4,725 - - -
Div Payout % 26.21% 23.43% 30.64% 21.75% 10.56% - - -
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 495,670 433,905 388,045 351,875 306,869 287,752 240,840 11.73%
NOSH 229,477 233,282 235,179 237,753 236,053 235,862 236,118 -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 17.89% 17.57% 14.83% 17.95% 13.37% 6.35% 8.22% -
ROE 12.49% 12.70% 10.94% 15.46% 14.58% 12.13% 14.27% -
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 230.23 190.66 212.71 201.03 197.84 232.89 177.20 4.10%
EPS 26.99 23.62 18.05 22.89 18.96 14.79 14.56 9.95%
DPS 7.00 5.50 5.50 5.00 2.00 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 53.45 45.00 50.61 48.36 47.25 55.58 42.33 3.65%
EPS 6.27 5.57 4.29 5.51 4.53 3.53 3.48 9.47%
DPS 1.64 1.31 1.32 1.20 0.48 0.00 0.00 -
NAPS 0.5015 0.439 0.3926 0.356 0.3105 0.2911 0.2437 11.73%
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 0.80 0.61 0.45 0.70 0.49 0.36 0.58 5.06%
P/EPS 6.82 4.95 5.26 6.16 5.12 5.61 7.08 -0.57%
EY 14.67 20.19 19.00 16.23 19.55 17.82 14.13 0.57%
DY 3.80 4.70 5.79 3.55 2.06 0.00 0.00 -
P/NAPS 0.85 0.63 0.58 0.95 0.75 0.68 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 0.81 0.63 0.38 0.71 0.51 0.34 0.52 7.05%
P/EPS 6.93 5.12 4.43 6.20 5.27 5.41 6.39 1.25%
EY 14.43 19.52 22.56 16.12 18.96 18.49 15.65 -1.24%
DY 3.74 4.55 6.88 3.52 2.00 0.00 0.00 -
P/NAPS 0.87 0.65 0.48 0.96 0.77 0.66 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