[MFCB] YoY 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
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Revenue 420,902 473,908 468,258 467,576 604,390 566,881 410,510 0.45%
PBT 92,388 105,914 95,022 85,756 58,466 64,107 63,138 7.16%
Tax -16,160 -10,186 -18,558 -18,100 -31,210 -32,281 -31,954 -11.65%
NP 76,228 95,728 76,464 67,656 27,256 31,826 31,184 17.64%
-
NP to SH 53,068 57,488 50,196 38,724 27,256 31,826 31,184 10.14%
-
Tax Rate 17.49% 9.62% 19.53% 21.11% 53.38% 50.35% 50.61% -
Total Cost 344,674 378,180 391,794 399,920 577,134 535,055 379,326 -1.72%
-
Net Worth 418,465 383,724 332,109 292,791 264,071 276,029 231,167 11.39%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Div 9,351 9,416 9,488 9,444 - - - -
Div Payout % 17.62% 16.38% 18.90% 24.39% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Net Worth 418,465 383,724 332,109 292,791 264,071 276,029 231,167 11.39%
NOSH 233,779 235,413 237,221 236,121 235,778 235,922 235,885 -0.16%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
NP Margin 18.11% 20.20% 16.33% 14.47% 4.51% 5.61% 7.60% -
ROE 12.68% 14.98% 15.11% 13.23% 10.32% 11.53% 13.49% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 180.04 201.31 197.39 198.02 256.34 240.28 174.03 0.61%
EPS 22.70 24.42 21.16 16.40 11.56 13.49 13.22 10.32%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.79 1.63 1.40 1.24 1.12 1.17 0.98 11.57%
Adjusted Per Share Value based on latest NOSH - 236,256
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 42.59 47.95 47.38 47.31 61.15 57.36 41.53 0.45%
EPS 5.37 5.82 5.08 3.92 2.76 3.22 3.16 10.11%
DPS 0.95 0.95 0.96 0.96 0.00 0.00 0.00 -
NAPS 0.4234 0.3882 0.336 0.2962 0.2672 0.2793 0.2339 11.39%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 30/06/05 31/12/03 -
Price 0.95 1.14 1.48 0.95 0.95 0.82 1.02 -
P/RPS 0.53 0.57 0.75 0.48 0.37 0.00 0.59 -1.93%
P/EPS 4.19 4.67 6.99 5.79 8.22 0.00 7.72 -10.51%
EY 23.89 21.42 14.30 17.26 12.17 0.00 12.96 11.75%
DY 4.21 3.51 2.70 4.21 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 1.06 0.77 0.85 0.70 1.04 -11.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 29/08/05 27/02/04 -
Price 1.09 1.03 1.52 0.94 0.88 0.83 1.04 -
P/RPS 0.61 0.51 0.77 0.47 0.34 0.00 0.60 0.30%
P/EPS 4.80 4.22 7.18 5.73 7.61 0.00 7.87 -8.59%
EY 20.83 23.71 13.92 17.45 13.14 0.00 12.71 9.39%
DY 3.67 3.88 2.63 4.26 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.09 0.76 0.79 0.71 1.06 -9.55%

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