[MFCB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.67%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 422,768 471,813 465,416 468,258 460,072 478,387 465,996 -6.27%
PBT 106,144 95,739 101,876 95,022 86,808 94,676 91,590 10.32%
Tax -7,796 -13,252 -13,473 -18,558 -19,460 -16,968 -13,990 -32.25%
NP 98,348 82,487 88,402 76,464 67,348 77,708 77,600 17.09%
-
NP to SH 59,948 50,463 56,890 50,196 45,768 46,120 45,833 19.58%
-
Tax Rate 7.34% 13.84% 13.22% 19.53% 22.42% 17.92% 15.27% -
Total Cost 324,420 389,326 377,013 391,794 392,724 400,679 388,396 -11.29%
-
Net Worth 365,249 354,240 351,411 332,109 326,914 313,918 306,708 12.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 13,076 6,331 9,488 - 11,801 6,291 -
Div Payout % - 25.91% 11.13% 18.90% - 25.59% 13.73% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 365,249 354,240 351,411 332,109 326,914 313,918 306,708 12.33%
NOSH 235,644 237,745 237,440 237,221 236,894 236,028 235,929 -0.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.26% 17.48% 18.99% 16.33% 14.64% 16.24% 16.65% -
ROE 16.41% 14.25% 16.19% 15.11% 14.00% 14.69% 14.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 179.41 198.45 196.01 197.39 194.21 202.68 197.51 -6.20%
EPS 25.44 21.23 23.96 21.16 19.32 19.54 19.43 19.66%
DPS 0.00 5.50 2.67 4.00 0.00 5.00 2.67 -
NAPS 1.55 1.49 1.48 1.40 1.38 1.33 1.30 12.42%
Adjusted Per Share Value based on latest NOSH - 237,909
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 42.78 47.74 47.09 47.38 46.55 48.40 47.15 -6.27%
EPS 6.07 5.11 5.76 5.08 4.63 4.67 4.64 19.59%
DPS 0.00 1.32 0.64 0.96 0.00 1.19 0.64 -
NAPS 0.3696 0.3584 0.3556 0.336 0.3308 0.3176 0.3103 12.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.41 1.41 1.48 1.60 1.10 0.97 -
P/RPS 0.66 0.71 0.72 0.75 0.82 0.54 0.49 21.94%
P/EPS 4.68 6.64 5.88 6.99 8.28 5.63 4.99 -4.18%
EY 21.38 15.05 16.99 14.30 12.08 17.76 20.03 4.44%
DY 0.00 3.90 1.89 2.70 0.00 4.55 2.75 -
P/NAPS 0.77 0.95 0.95 1.06 1.16 0.83 0.75 1.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 -
Price 1.28 1.25 1.42 1.52 1.27 1.47 1.00 -
P/RPS 0.71 0.63 0.72 0.77 0.65 0.73 0.51 24.65%
P/EPS 5.03 5.89 5.93 7.18 6.57 7.52 5.15 -1.55%
EY 19.88 16.98 16.87 13.92 15.21 13.29 19.43 1.53%
DY 0.00 4.40 1.88 2.63 0.00 3.40 2.67 -
P/NAPS 0.83 0.84 0.96 1.09 0.92 1.11 0.77 5.12%

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