[MFCB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.22%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
Revenue 488,870 489,583 462,487 480,717 505,385 505,025 559,637 -2.66%
PBT 116,696 65,977 100,573 96,339 82,814 64,011 61,551 13.64%
Tax -20,135 -11,209 -10,336 -17,905 -44,570 -33,346 -31,486 -8.54%
NP 96,561 54,768 90,237 78,434 38,244 30,665 30,065 26.26%
-
NP to SH 67,377 32,913 54,008 47,603 38,244 30,665 30,065 17.50%
-
Tax Rate 17.25% 16.99% 10.28% 18.59% 53.82% 52.09% 51.15% -
Total Cost 392,309 434,815 372,250 402,283 467,141 474,360 529,572 -5.82%
-
Net Worth 459,563 401,044 365,249 326,914 287,914 252,413 271,489 11.09%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
Div 16,318 12,944 13,049 11,800 - 3,545 3,545 35.68%
Div Payout % 24.22% 39.33% 24.16% 24.79% - 11.56% 11.79% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
Net Worth 459,563 401,044 365,249 326,914 287,914 252,413 271,489 11.09%
NOSH 229,781 234,528 235,644 236,894 235,995 235,900 236,077 -0.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
NP Margin 19.75% 11.19% 19.51% 16.32% 7.57% 6.07% 5.37% -
ROE 14.66% 8.21% 14.79% 14.56% 13.28% 12.15% 11.07% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
RPS 212.75 208.75 196.26 202.92 214.15 214.08 237.06 -2.13%
EPS 29.32 14.03 22.92 20.09 16.21 13.00 12.74 18.12%
DPS 7.00 5.50 5.50 5.00 0.00 1.50 1.50 36.05%
NAPS 2.00 1.71 1.55 1.38 1.22 1.07 1.15 11.69%
Adjusted Per Share Value based on latest NOSH - 236,894
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
RPS 49.46 49.54 46.79 48.64 51.13 51.10 56.62 -2.66%
EPS 6.82 3.33 5.46 4.82 3.87 3.10 3.04 17.52%
DPS 1.65 1.31 1.32 1.19 0.00 0.36 0.36 35.57%
NAPS 0.465 0.4058 0.3696 0.3308 0.2913 0.2554 0.2747 11.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 30/09/04 31/03/05 -
Price 1.57 0.73 1.19 1.60 0.98 0.94 0.85 -
P/RPS 0.74 0.35 0.61 0.79 0.46 0.44 0.36 15.49%
P/EPS 5.35 5.20 5.19 7.96 6.05 7.23 6.67 -4.31%
EY 18.68 19.22 19.26 12.56 16.54 13.83 14.98 4.51%
DY 4.46 7.53 4.62 3.13 0.00 1.60 1.76 20.42%
P/NAPS 0.79 0.43 0.77 1.16 0.80 0.88 0.74 1.31%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 30/09/04 31/03/05 CAGR
Date 20/05/10 20/05/09 22/05/08 30/05/07 25/05/06 26/11/04 26/05/05 -
Price 1.68 0.88 1.28 1.27 1.01 0.92 0.81 -
P/RPS 0.79 0.42 0.65 0.63 0.47 0.43 0.34 18.35%
P/EPS 5.73 6.27 5.58 6.32 6.23 7.08 6.36 -2.06%
EY 17.45 15.95 17.91 15.82 16.04 14.13 15.72 2.10%
DY 4.17 6.25 4.30 3.94 0.00 1.63 1.85 17.63%
P/NAPS 0.84 0.51 0.83 0.92 0.83 0.86 0.70 3.71%

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