[MFCB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.66%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 131,262 105,692 122,751 114,933 119,111 115,018 128,890 1.22%
PBT 26,421 26,536 19,332 28,896 25,809 21,702 25,983 1.12%
Tax -3,144 -1,949 -3,147 -826 -4,414 -4,865 -6,475 -38.24%
NP 23,277 24,587 16,185 28,070 21,395 16,837 19,508 12.50%
-
NP to SH 13,757 14,987 7,795 17,570 13,656 11,442 11,745 11.12%
-
Tax Rate 11.90% 7.34% 16.28% 2.86% 17.10% 22.42% 24.92% -
Total Cost 107,985 81,105 106,566 86,863 97,716 98,181 109,382 -0.85%
-
Net Worth 383,971 365,249 236,903 351,875 333,073 326,914 313,671 14.44%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,711 - 8,291 - 4,758 - 7,075 -23.76%
Div Payout % 34.25% - 106.37% - 34.84% - 60.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 383,971 365,249 236,903 351,875 333,073 326,914 313,671 14.44%
NOSH 235,565 235,644 236,903 237,753 237,909 236,894 235,843 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.73% 23.26% 13.19% 24.42% 17.96% 14.64% 15.14% -
ROE 3.58% 4.10% 3.29% 4.99% 4.10% 3.50% 3.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.72 44.85 51.81 48.34 50.07 48.55 54.65 1.30%
EPS 5.84 6.36 3.28 7.39 5.75 4.83 4.98 11.21%
DPS 2.00 0.00 3.50 0.00 2.00 0.00 3.00 -23.70%
NAPS 1.63 1.55 1.00 1.48 1.40 1.38 1.33 14.53%
Adjusted Per Share Value based on latest NOSH - 237,753
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.28 10.69 12.42 11.63 12.05 11.64 13.04 1.22%
EPS 1.39 1.52 0.79 1.78 1.38 1.16 1.19 10.92%
DPS 0.48 0.00 0.84 0.00 0.48 0.00 0.72 -23.70%
NAPS 0.3885 0.3696 0.2397 0.356 0.337 0.3308 0.3174 14.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.14 1.19 1.41 1.41 1.48 1.60 1.10 -
P/RPS 2.05 2.65 2.72 2.92 2.96 3.30 2.01 1.32%
P/EPS 19.52 18.71 42.85 19.08 25.78 33.13 22.09 -7.92%
EY 5.12 5.34 2.33 5.24 3.88 3.02 4.53 8.51%
DY 1.75 0.00 2.48 0.00 1.35 0.00 2.73 -25.67%
P/NAPS 0.70 0.77 1.41 0.95 1.06 1.16 0.83 -10.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 -
Price 1.03 1.28 1.25 1.42 1.52 1.27 1.47 -
P/RPS 1.85 2.85 2.41 2.94 3.04 2.62 2.69 -22.10%
P/EPS 17.64 20.13 37.99 19.22 26.48 26.29 29.52 -29.07%
EY 5.67 4.97 2.63 5.20 3.78 3.80 3.39 40.94%
DY 1.94 0.00 2.80 0.00 1.32 0.00 2.04 -3.29%
P/NAPS 0.63 0.83 1.25 0.96 1.09 0.92 1.11 -31.47%

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