[MFCB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.67%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Revenue 519,108 420,902 473,908 468,258 467,576 604,390 566,881 -1.74%
PBT 104,356 92,388 105,914 95,022 85,756 58,466 64,107 10.22%
Tax -13,884 -16,160 -10,186 -18,558 -18,100 -31,210 -32,281 -15.52%
NP 90,472 76,228 95,728 76,464 67,656 27,256 31,826 23.22%
-
NP to SH 63,646 53,068 57,488 50,196 38,724 27,256 31,826 14.85%
-
Tax Rate 13.30% 17.49% 9.62% 19.53% 21.11% 53.38% 50.35% -
Total Cost 428,636 344,674 378,180 391,794 399,920 577,134 535,055 -4.33%
-
Net Worth 472,641 418,465 383,724 332,109 292,791 264,071 276,029 11.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Div 9,177 9,351 9,416 9,488 9,444 - - -
Div Payout % 14.42% 17.62% 16.38% 18.90% 24.39% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Net Worth 472,641 418,465 383,724 332,109 292,791 264,071 276,029 11.34%
NOSH 229,437 233,779 235,413 237,221 236,121 235,778 235,922 -0.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
NP Margin 17.43% 18.11% 20.20% 16.33% 14.47% 4.51% 5.61% -
ROE 13.47% 12.68% 14.98% 15.11% 13.23% 10.32% 11.53% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 226.25 180.04 201.31 197.39 198.02 256.34 240.28 -1.19%
EPS 27.74 22.70 24.42 21.16 16.40 11.56 13.49 15.50%
DPS 4.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.06 1.79 1.63 1.40 1.24 1.12 1.17 11.97%
Adjusted Per Share Value based on latest NOSH - 237,909
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 52.52 42.59 47.95 47.38 47.31 61.15 57.36 -1.74%
EPS 6.44 5.37 5.82 5.08 3.92 2.76 3.22 14.86%
DPS 0.93 0.95 0.95 0.96 0.96 0.00 0.00 -
NAPS 0.4782 0.4234 0.3882 0.336 0.2962 0.2672 0.2793 11.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 30/06/05 -
Price 1.65 0.95 1.14 1.48 0.95 0.95 0.82 -
P/RPS 0.73 0.53 0.57 0.75 0.48 0.37 0.00 -
P/EPS 5.95 4.19 4.67 6.99 5.79 8.22 0.00 -
EY 16.81 23.89 21.42 14.30 17.26 12.17 0.00 -
DY 2.42 4.21 3.51 2.70 4.21 0.00 0.00 -
P/NAPS 0.80 0.53 0.70 1.06 0.77 0.85 0.70 2.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Date 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 29/08/05 -
Price 1.70 1.09 1.03 1.52 0.94 0.88 0.83 -
P/RPS 0.75 0.61 0.51 0.77 0.47 0.34 0.00 -
P/EPS 6.13 4.80 4.22 7.18 5.73 7.61 0.00 -
EY 16.32 20.83 23.71 13.92 17.45 13.14 0.00 -
DY 2.35 3.67 3.88 2.63 4.26 0.00 0.00 -
P/NAPS 0.83 0.61 0.63 1.09 0.76 0.79 0.71 3.17%

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