[MFCB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.66%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 119,111 115,018 128,890 115,709 121,100 112,688 117,506 0.91%
PBT 25,809 21,702 25,983 25,815 22,830 20,048 23,191 7.41%
Tax -4,414 -4,865 -6,475 -1,443 -5,113 -10,089 -12,811 -50.94%
NP 21,395 16,837 19,508 24,372 17,717 9,959 10,380 62.17%
-
NP to SH 13,656 11,442 11,745 15,013 9,403 9,959 10,380 20.12%
-
Tax Rate 17.10% 22.42% 24.92% 5.59% 22.40% 50.32% 55.24% -
Total Cost 97,716 98,181 109,382 91,337 103,383 102,729 107,126 -5.96%
-
Net Worth 333,073 326,914 313,671 306,869 292,957 287,914 372,736 -7.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,758 - 7,075 - 4,725 - - -
Div Payout % 34.84% - 60.24% - 50.25% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 333,073 326,914 313,671 306,869 292,957 287,914 372,736 -7.24%
NOSH 237,909 236,894 235,843 236,053 236,256 235,995 235,909 0.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.96% 14.64% 15.14% 21.06% 14.63% 8.84% 8.83% -
ROE 4.10% 3.50% 3.74% 4.89% 3.21% 3.46% 2.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.07 48.55 54.65 49.02 51.26 47.75 49.81 0.34%
EPS 5.75 4.83 4.98 6.36 3.98 4.22 4.40 19.58%
DPS 2.00 0.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.33 1.30 1.24 1.22 1.58 -7.76%
Adjusted Per Share Value based on latest NOSH - 236,053
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.05 11.64 13.04 11.71 12.25 11.40 11.89 0.89%
EPS 1.38 1.16 1.19 1.52 0.95 1.01 1.05 20.04%
DPS 0.48 0.00 0.72 0.00 0.48 0.00 0.00 -
NAPS 0.337 0.3308 0.3174 0.3105 0.2964 0.2913 0.3771 -7.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.48 1.60 1.10 0.97 0.95 0.98 0.80 -
P/RPS 2.96 3.30 2.01 1.98 1.85 2.05 0.00 -
P/EPS 25.78 33.13 22.09 15.25 23.87 23.22 0.00 -
EY 3.88 3.02 4.53 6.56 4.19 4.31 0.00 -
DY 1.35 0.00 2.73 0.00 2.11 0.00 0.00 -
P/NAPS 1.06 1.16 0.83 0.75 0.77 0.80 0.68 34.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 -
Price 1.52 1.27 1.47 1.00 0.94 1.01 0.95 -
P/RPS 3.04 2.62 2.69 2.04 1.83 2.12 0.00 -
P/EPS 26.48 26.29 29.52 15.72 23.62 23.93 0.00 -
EY 3.78 3.80 3.39 6.36 4.23 4.18 0.00 -
DY 1.32 0.00 2.04 0.00 2.13 0.00 0.00 -
P/NAPS 1.09 0.92 1.11 0.77 0.76 0.83 0.81 21.95%

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