[MFCB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.79%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 460,072 478,387 465,996 467,576 450,752 254,574 548,272 -11.04%
PBT 86,808 94,676 91,590 85,756 80,192 46,289 92,392 -4.07%
Tax -19,460 -16,968 -13,990 -18,100 -40,356 -25,248 -49,748 -46.54%
NP 67,348 77,708 77,600 67,656 39,836 21,041 42,644 35.65%
-
NP to SH 45,768 46,120 45,833 38,724 39,836 21,041 42,644 4.83%
-
Tax Rate 22.42% 17.92% 15.27% 21.11% 50.32% 54.54% 53.84% -
Total Cost 392,724 400,679 388,396 399,920 410,916 233,533 505,628 -15.51%
-
Net Worth 326,914 313,918 306,708 292,791 287,914 372,699 287,752 8.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,801 6,291 9,444 - - - -
Div Payout % - 25.59% 13.73% 24.39% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,914 313,918 306,708 292,791 287,914 372,699 287,752 8.88%
NOSH 236,894 236,028 235,929 236,121 235,995 235,885 235,862 0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.64% 16.24% 16.65% 14.47% 8.84% 8.27% 7.78% -
ROE 14.00% 14.69% 14.94% 13.23% 13.84% 5.65% 14.82% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 194.21 202.68 197.51 198.02 191.00 107.92 232.45 -11.30%
EPS 19.32 19.54 19.43 16.40 16.88 8.92 18.08 4.52%
DPS 0.00 5.00 2.67 4.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.30 1.24 1.22 1.58 1.22 8.57%
Adjusted Per Share Value based on latest NOSH - 236,256
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.55 48.40 47.15 47.31 45.61 25.76 55.47 -11.04%
EPS 4.63 4.67 4.64 3.92 4.03 2.13 4.31 4.89%
DPS 0.00 1.19 0.64 0.96 0.00 0.00 0.00 -
NAPS 0.3308 0.3176 0.3103 0.2962 0.2913 0.3771 0.2911 8.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.60 1.10 0.97 0.95 0.98 0.80 0.83 -
P/RPS 0.82 0.54 0.49 0.48 0.51 0.00 0.00 -
P/EPS 8.28 5.63 4.99 5.79 5.81 0.00 0.00 -
EY 12.08 17.76 20.03 17.26 17.22 0.00 0.00 -
DY 0.00 4.55 2.75 4.21 0.00 0.00 0.00 -
P/NAPS 1.16 0.83 0.75 0.77 0.80 0.68 0.83 25.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 29/11/05 -
Price 1.27 1.47 1.00 0.94 1.01 0.95 0.80 -
P/RPS 0.65 0.73 0.51 0.47 0.53 0.00 0.00 -
P/EPS 6.57 7.52 5.15 5.73 5.98 0.00 0.00 -
EY 15.21 13.29 19.43 17.45 16.71 0.00 0.00 -
DY 0.00 3.40 2.67 4.26 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 0.77 0.76 0.83 0.81 0.80 9.77%

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