[MFCB] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 500,889 471,813 478,387 254,574 450,221 376,633 366,828 4.90%
PBT 75,139 95,739 94,676 46,289 64,116 49,421 43,615 8.71%
Tax -9,066 -13,252 -16,968 -25,248 -33,856 -22,878 -19,321 -10.97%
NP 66,073 82,487 77,708 21,041 30,260 26,543 24,294 16.61%
-
NP to SH 40,184 50,463 46,120 21,041 30,260 26,543 24,294 8.03%
-
Tax Rate 12.07% 13.84% 17.92% 54.54% 52.80% 46.29% 44.30% -
Total Cost 434,816 389,326 400,679 233,533 419,961 350,090 342,534 3.73%
-
Net Worth 392,580 354,240 313,918 372,699 245,478 212,343 186,506 12.11%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,929 13,076 11,801 - 3,540 2,359 2,360 29.85%
Div Payout % 32.18% 25.91% 25.59% - 11.70% 8.89% 9.72% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 392,580 354,240 313,918 372,699 245,478 212,343 186,506 12.11%
NOSH 235,078 237,745 236,028 235,885 236,037 235,937 236,083 -0.06%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.19% 17.48% 16.24% 8.27% 6.72% 7.05% 6.62% -
ROE 10.24% 14.25% 14.69% 5.65% 12.33% 12.50% 13.03% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 213.07 198.45 202.68 107.92 190.74 159.63 155.38 4.97%
EPS 17.09 21.23 19.54 8.92 12.82 11.25 10.29 8.10%
DPS 5.50 5.50 5.00 0.00 1.50 1.00 1.00 29.93%
NAPS 1.67 1.49 1.33 1.58 1.04 0.90 0.79 12.18%
Adjusted Per Share Value based on latest NOSH - 235,909
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.68 47.74 48.40 25.76 45.55 38.11 37.12 4.89%
EPS 4.07 5.11 4.67 2.13 3.06 2.69 2.46 8.04%
DPS 1.31 1.32 1.19 0.00 0.36 0.24 0.24 29.78%
NAPS 0.3972 0.3584 0.3176 0.3771 0.2484 0.2148 0.1887 12.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/06/03 28/06/02 -
Price 0.81 1.41 1.10 0.80 1.02 0.71 0.60 -
P/RPS 0.38 0.71 0.54 0.00 0.53 0.44 0.39 -0.39%
P/EPS 4.74 6.64 5.63 0.00 7.96 6.31 5.83 -3.12%
EY 21.10 15.05 17.76 0.00 12.57 15.85 17.15 3.23%
DY 6.79 3.90 4.55 0.00 1.47 1.41 1.67 24.04%
P/NAPS 0.49 0.95 0.83 0.68 0.98 0.79 0.76 -6.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/02/09 28/02/08 01/03/07 28/02/06 30/08/04 28/08/03 14/10/02 -
Price 0.71 1.25 1.47 0.95 0.94 0.71 0.56 -
P/RPS 0.33 0.63 0.73 0.00 0.49 0.44 0.36 -1.32%
P/EPS 4.15 5.89 7.52 0.00 7.33 6.31 5.44 -4.07%
EY 24.08 16.98 13.29 0.00 13.64 15.85 18.38 4.23%
DY 7.75 4.40 3.40 0.00 1.60 1.41 1.79 25.24%
P/NAPS 0.43 0.84 1.11 0.81 0.90 0.79 0.71 -7.41%

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