[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.17%
YoY- 119.19%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 349,062 234,129 115,018 478,387 349,497 233,788 112,688 112.34%
PBT 76,407 47,511 21,702 94,676 68,693 42,878 20,048 143.79%
Tax -10,105 -9,279 -4,865 -16,968 -10,493 -9,050 -10,089 0.10%
NP 66,302 38,232 16,837 77,708 58,200 33,828 9,959 253.48%
-
NP to SH 42,668 25,098 11,442 46,120 34,375 19,362 9,959 163.55%
-
Tax Rate 13.23% 19.53% 22.42% 17.92% 15.28% 21.11% 50.32% -
Total Cost 282,760 195,897 98,181 400,679 291,297 199,960 102,729 96.28%
-
Net Worth 351,411 332,109 326,914 313,918 306,708 292,791 287,914 14.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,748 4,744 - 11,801 4,718 4,722 - -
Div Payout % 11.13% 18.90% - 25.59% 13.73% 24.39% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 351,411 332,109 326,914 313,918 306,708 292,791 287,914 14.19%
NOSH 237,440 237,221 236,894 236,028 235,929 236,121 235,995 0.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.99% 16.33% 14.64% 16.24% 16.65% 14.47% 8.84% -
ROE 12.14% 7.56% 3.50% 14.69% 11.21% 6.61% 3.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.01 98.70 48.55 202.68 148.14 99.01 47.75 111.48%
EPS 17.97 10.58 4.83 19.54 14.57 8.20 4.22 162.48%
DPS 2.00 2.00 0.00 5.00 2.00 2.00 0.00 -
NAPS 1.48 1.40 1.38 1.33 1.30 1.24 1.22 13.73%
Adjusted Per Share Value based on latest NOSH - 235,843
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.32 23.69 11.64 48.40 35.36 23.65 11.40 112.37%
EPS 4.32 2.54 1.16 4.67 3.48 1.96 1.01 163.26%
DPS 0.48 0.48 0.00 1.19 0.48 0.48 0.00 -
NAPS 0.3556 0.336 0.3308 0.3176 0.3103 0.2962 0.2913 14.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.41 1.48 1.60 1.10 0.97 0.95 0.98 -
P/RPS 0.96 1.50 3.30 0.54 0.65 0.96 2.05 -39.66%
P/EPS 7.85 13.99 33.13 5.63 6.66 11.59 23.22 -51.43%
EY 12.74 7.15 3.02 17.76 15.02 8.63 4.31 105.82%
DY 1.42 1.35 0.00 4.55 2.06 2.11 0.00 -
P/NAPS 0.95 1.06 1.16 0.83 0.75 0.77 0.80 12.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 -
Price 1.42 1.52 1.27 1.47 1.00 0.94 1.01 -
P/RPS 0.97 1.54 2.62 0.73 0.68 0.95 2.12 -40.59%
P/EPS 7.90 14.37 26.29 7.52 6.86 11.46 23.93 -52.20%
EY 12.65 6.96 3.80 13.29 14.57 8.72 4.18 109.08%
DY 1.41 1.32 0.00 3.40 2.00 2.13 0.00 -
P/NAPS 0.96 1.09 0.92 1.11 0.77 0.76 0.83 10.17%

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