[MFCB] YoY Cumulative 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- 77.54%
YoY- 222.44%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Revenue 321,392 377,497 349,062 349,497 137,068 319,342 277,582 2.27%
PBT 83,215 65,405 76,407 68,693 23,098 50,194 34,419 14.53%
Tax -13,141 -7,408 -10,105 -10,493 -12,437 -25,417 -17,471 -4.28%
NP 70,074 57,997 66,302 58,200 10,661 24,777 16,948 24.37%
-
NP to SH 49,559 34,647 42,668 34,375 10,661 24,777 16,948 17.92%
-
Tax Rate 15.79% 11.33% 13.23% 15.28% 53.84% 50.64% 50.76% -
Total Cost 251,318 319,500 282,760 291,297 126,407 294,565 260,634 -0.55%
-
Net Worth 433,991 388,366 351,411 306,708 287,752 240,690 205,358 12.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Div 4,666 4,707 4,748 4,718 - - - -
Div Payout % 9.42% 13.59% 11.13% 13.73% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Net Worth 433,991 388,366 351,411 306,708 287,752 240,690 205,358 12.18%
NOSH 233,328 235,373 237,440 235,929 235,862 235,971 236,044 -0.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
NP Margin 21.80% 15.36% 18.99% 16.65% 7.78% 7.76% 6.11% -
ROE 11.42% 8.92% 12.14% 11.21% 3.70% 10.29% 8.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 137.74 160.38 147.01 148.14 58.11 135.33 117.60 2.45%
EPS 21.24 14.72 17.97 14.57 4.52 10.50 7.18 18.13%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.86 1.65 1.48 1.30 1.22 1.02 0.87 12.38%
Adjusted Per Share Value based on latest NOSH - 236,053
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
RPS 32.52 38.19 35.32 35.36 13.87 32.31 28.09 2.27%
EPS 5.01 3.51 4.32 3.48 1.08 2.51 1.71 17.96%
DPS 0.47 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 0.4391 0.3929 0.3556 0.3103 0.2911 0.2435 0.2078 12.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 -
Price 1.17 0.95 1.41 0.97 0.83 1.03 0.62 -
P/RPS 0.85 0.59 0.96 0.65 0.00 0.76 0.53 7.52%
P/EPS 5.51 6.45 7.85 6.66 0.00 9.81 8.64 -6.67%
EY 18.15 15.49 12.74 15.02 0.00 10.19 11.58 7.15%
DY 1.71 2.11 1.42 2.06 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.95 0.75 0.83 1.01 0.71 -1.82%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 CAGR
Date 24/11/09 25/11/08 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 -
Price 1.21 0.80 1.42 1.00 0.80 0.93 0.62 -
P/RPS 0.88 0.50 0.97 0.68 0.00 0.69 0.53 8.10%
P/EPS 5.70 5.43 7.90 6.86 0.00 8.86 8.64 -6.19%
EY 17.55 18.40 12.65 14.57 0.00 11.29 11.58 6.59%
DY 1.65 2.50 1.41 2.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.96 0.77 0.80 0.91 0.71 -1.34%

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