[MFCB] YoY Cumulative 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- 119.35%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Revenue 259,554 210,451 236,954 234,129 233,788 302,195 566,881 -14.45%
PBT 52,178 46,194 52,957 47,511 42,878 29,233 64,107 -4.03%
Tax -6,942 -8,080 -5,093 -9,279 -9,050 -15,605 -32,281 -26.45%
NP 45,236 38,114 47,864 38,232 33,828 13,628 31,826 7.28%
-
NP to SH 31,823 26,534 28,744 25,098 19,362 13,628 31,826 -0.00%
-
Tax Rate 13.30% 17.49% 9.62% 19.53% 21.11% 53.38% 50.35% -
Total Cost 214,318 172,337 189,090 195,897 199,960 288,567 535,055 -16.71%
-
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 4,588 4,675 4,708 4,744 4,722 - - -
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 6.73% 6.34% 7.49% 7.56% 6.61% 5.16% 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 113.13 90.02 100.65 98.70 99.01 128.17 240.28 -13.97%
EPS 13.87 11.35 12.21 10.58 8.20 5.78 13.49 0.55%
DPS 2.00 2.00 2.00 2.00 2.00 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 26.26 21.29 23.97 23.69 23.65 30.58 57.36 -14.45%
EPS 3.22 2.68 2.91 2.54 1.96 1.38 3.22 0.00%
DPS 0.46 0.47 0.48 0.48 0.48 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 1.46 1.06 1.13 1.50 0.96 0.74 0.00 -
P/EPS 11.90 8.37 9.34 13.99 11.59 16.44 0.00 -
EY 8.41 11.95 10.71 7.15 8.63 6.08 0.00 -
DY 1.21 2.11 1.75 1.35 2.11 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 1.50 1.21 1.02 1.54 0.95 0.69 0.00 -
P/EPS 12.26 9.60 8.44 14.37 11.46 15.22 0.00 -
EY 8.16 10.41 11.85 6.96 8.72 6.57 0.00 -
DY 1.18 1.83 1.94 1.32 2.13 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