[MFCB] QoQ 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- 19.35%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 105,692 122,751 114,933 119,111 115,018 128,890 115,709 -5.85%
PBT 26,536 19,332 28,896 25,809 21,702 25,983 25,815 1.85%
Tax -1,949 -3,147 -826 -4,414 -4,865 -6,475 -1,443 22.16%
NP 24,587 16,185 28,070 21,395 16,837 19,508 24,372 0.58%
-
NP to SH 14,987 7,795 17,570 13,656 11,442 11,745 15,013 -0.11%
-
Tax Rate 7.34% 16.28% 2.86% 17.10% 22.42% 24.92% 5.59% -
Total Cost 81,105 106,566 86,863 97,716 98,181 109,382 91,337 -7.60%
-
Net Worth 365,249 236,903 351,875 333,073 326,914 313,671 306,869 12.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 8,291 - 4,758 - 7,075 - -
Div Payout % - 106.37% - 34.84% - 60.24% - -
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 365,249 236,903 351,875 333,073 326,914 313,671 306,869 12.29%
NOSH 235,644 236,903 237,753 237,909 236,894 235,843 236,053 -0.11%
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% 13.19% 24.42% 17.96% 14.64% 15.14% 21.06% -
ROE 4.10% 3.29% 4.99% 4.10% 3.50% 3.74% 4.89% -
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 44.85 51.81 48.34 50.07 48.55 54.65 49.02 -5.74%
EPS 6.36 3.28 7.39 5.75 4.83 4.98 6.36 0.00%
DPS 0.00 3.50 0.00 2.00 0.00 3.00 0.00 -
NAPS 1.55 1.00 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 10.69 12.42 11.63 12.05 11.64 13.04 11.71 -5.88%
EPS 1.52 0.79 1.78 1.38 1.16 1.19 1.52 0.00%
DPS 0.00 0.84 0.00 0.48 0.00 0.72 0.00 -
NAPS 0.3696 0.2397 0.356 0.337 0.3308 0.3174 0.3105 12.30%
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 2.65 2.72 2.92 2.96 3.30 2.01 1.98 21.42%
P/EPS 18.71 42.85 19.08 25.78 33.13 22.09 15.25 14.59%
EY 5.34 2.33 5.24 3.88 3.02 4.53 6.56 -12.80%
DY 0.00 2.48 0.00 1.35 0.00 2.73 0.00 -
P/NAPS 0.77 1.41 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 2.85 2.41 2.94 3.04 2.62 2.69 2.04 24.94%
P/EPS 20.13 37.99 19.22 26.48 26.29 29.52 15.72 17.90%
EY 4.97 2.63 5.20 3.78 3.80 3.39 6.36 -15.14%
DY 0.00 2.80 0.00 1.32 0.00 2.04 0.00 -
P/NAPS 0.83 1.25 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