[MFCB] QoQ Cumulative Quarter 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- -75.19%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 471,813 349,062 234,129 115,018 478,387 349,497 233,788 59.49%
PBT 95,739 76,407 47,511 21,702 94,676 68,693 42,878 70.58%
Tax -13,252 -10,105 -9,279 -4,865 -16,968 -10,493 -9,050 28.86%
NP 82,487 66,302 38,232 16,837 77,708 58,200 33,828 80.87%
-
NP to SH 50,463 42,668 25,098 11,442 46,120 34,375 19,362 89.05%
-
Tax Rate 13.84% 13.23% 19.53% 22.42% 17.92% 15.28% 21.11% -
Total Cost 389,326 282,760 195,897 98,181 400,679 291,297 199,960 55.73%
-
Net Worth 354,240 351,411 332,109 326,914 313,918 306,708 292,791 13.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,076 4,748 4,744 - 11,801 4,718 4,722 96.83%
Div Payout % 25.91% 11.13% 18.90% - 25.59% 13.73% 24.39% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 354,240 351,411 332,109 326,914 313,918 306,708 292,791 13.50%
NOSH 237,745 237,440 237,221 236,894 236,028 235,929 236,121 0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.48% 18.99% 16.33% 14.64% 16.24% 16.65% 14.47% -
ROE 14.25% 12.14% 7.56% 3.50% 14.69% 11.21% 6.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.45 147.01 98.70 48.55 202.68 148.14 99.01 58.76%
EPS 21.23 17.97 10.58 4.83 19.54 14.57 8.20 88.22%
DPS 5.50 2.00 2.00 0.00 5.00 2.00 2.00 95.92%
NAPS 1.49 1.48 1.40 1.38 1.33 1.30 1.24 12.98%
Adjusted Per Share Value based on latest NOSH - 236,894
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.74 35.32 23.69 11.64 48.40 35.36 23.65 59.51%
EPS 5.11 4.32 2.54 1.16 4.67 3.48 1.96 89.09%
DPS 1.32 0.48 0.48 0.00 1.19 0.48 0.48 95.92%
NAPS 0.3584 0.3556 0.336 0.3308 0.3176 0.3103 0.2962 13.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.41 1.41 1.48 1.60 1.10 0.97 0.95 -
P/RPS 0.71 0.96 1.50 3.30 0.54 0.65 0.96 -18.17%
P/EPS 6.64 7.85 13.99 33.13 5.63 6.66 11.59 -30.94%
EY 15.05 12.74 7.15 3.02 17.76 15.02 8.63 44.73%
DY 3.90 1.42 1.35 0.00 4.55 2.06 2.11 50.44%
P/NAPS 0.95 0.95 1.06 1.16 0.83 0.75 0.77 14.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 -
Price 1.25 1.42 1.52 1.27 1.47 1.00 0.94 -
P/RPS 0.63 0.97 1.54 2.62 0.73 0.68 0.95 -23.89%
P/EPS 5.89 7.90 14.37 26.29 7.52 6.86 11.46 -35.75%
EY 16.98 12.65 6.96 3.80 13.29 14.57 8.72 55.74%
DY 4.40 1.41 1.32 0.00 3.40 2.00 2.13 61.98%
P/NAPS 0.84 0.96 1.09 0.92 1.11 0.77 0.76 6.88%

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