[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

Interim financial report 300607.doc

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Cumulative Result
Revenue	259,554	210,451	236,954	234,129	233,788	302,195	566,881	-14.45%
YoY %	23.33%	-11.18%	1.21%	0.15%	-22.64%	-46.69%	-	-
Horiz. %	45.79%	37.12%	41.80%	41.30%	41.24%	53.31%	100.00%	-
PBT	52,178	46,194	52,957	47,511	42,878	29,233	64,107	-4.03%
YoY %	12.95%	-12.77%	11.46%	10.81%	46.68%	-54.40%	-	-
Horiz. %	81.39%	72.06%	82.61%	74.11%	66.89%	45.60%	100.00%	-
Tax	-6,942	-8,080	-5,093	-9,279	-9,050	-15,605	-32,281	-26.45%
YoY %	14.08%	-58.65%	45.11%	-2.53%	42.01%	51.66%	-	-
Horiz. %	21.50%	25.03%	15.78%	28.74%	28.04%	48.34%	100.00%	-
NP	45,236	38,114	47,864	38,232	33,828	13,628	31,826	7.28%
YoY %	18.69%	-20.37%	25.19%	13.02%	148.22%	-57.18%	-	-
Horiz. %	142.14%	119.76%	150.39%	120.13%	106.29%	42.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,823	26,534	28,744	25,098	19,362	13,628	31,826	-0.00%
YoY %	19.93%	-7.69%	14.53%	29.63%	42.08%	-57.18%	-	-
Horiz. %	99.99%	83.37%	90.32%	78.86%	60.84%	42.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.30%	17.49%	9.62%	19.53%	21.11%	53.38%	50.35%	-
YoY %	-23.96%	81.81%	-50.74%	-7.48%	-60.45%	6.02%	-	-
Horiz. %	26.42%	34.74%	19.11%	38.79%	41.93%	106.02%	100.00%	-
Total Cost	214,318	172,337	189,090	195,897	199,960	288,567	535,055	-16.71%
YoY %	24.36%	-8.86%	-3.47%	-2.03%	-30.71%	-46.07%	-	-
Horiz. %	40.06%	32.21%	35.34%	36.61%	37.37%	53.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	472,641	418,465	383,724	332,109	292,791	264,071	276,029	11.34%
YoY %	12.95%	9.05%	15.54%	13.43%	10.88%	-4.33%	-	-
Horiz. %	171.23%	151.60%	139.02%	120.32%	106.07%	95.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Dividend
Div	4,588	4,675	4,708	4,744	4,722	-	-	-
YoY %	-1.86%	-0.70%	-0.76%	0.47%	0.00%	-	-	-
Horiz. %	97.16%	99.00%	99.70%	100.47%	100.00%	-	-	-
Div Payout %	14.42%	17.62%	16.38%	18.90%	24.39%	-	-	-
YoY %	-18.16%	7.57%	-13.33%	-22.51%	0.00%	-	-	-
Horiz. %	59.12%	72.24%	67.16%	77.49%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Equity
Net Worth	472,641	418,465	383,724	332,109	292,791	264,071	276,029	11.34%
YoY %	12.95%	9.05%	15.54%	13.43%	10.88%	-4.33%	-	-
Horiz. %	171.23%	151.60%	139.02%	120.32%	106.07%	95.67%	100.00%	-
NOSH	229,437	233,779	235,413	237,221	236,121	235,778	235,922	-0.55%
YoY %	-1.86%	-0.69%	-0.76%	0.47%	0.15%	-0.06%	-	-
Horiz. %	97.25%	99.09%	99.78%	100.55%	100.08%	99.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Ratio Analysis
NP Margin	17.43%	18.11%	20.20%	16.33%	14.47%	4.51%	5.61%	-
YoY %	-3.75%	-10.35%	23.70%	12.85%	220.84%	-19.61%	-	-
Horiz. %	310.70%	322.82%	360.07%	291.09%	257.93%	80.39%	100.00%	-
ROE	6.73%	6.34%	7.49%	7.56%	6.61%	5.16%	11.53%	-
YoY %	6.15%	-15.35%	-0.93%	14.37%	28.10%	-55.25%	-	-
Horiz. %	58.37%	54.99%	64.96%	65.57%	57.33%	44.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Per Share
RPS	113.13	90.02	100.65	98.70	99.01	128.17	240.28	-13.97%
YoY %	25.67%	-10.56%	1.98%	-0.31%	-22.75%	-46.66%	-	-
Horiz. %	47.08%	37.46%	41.89%	41.08%	41.21%	53.34%	100.00%	-
EPS	13.87	11.35	12.21	10.58	8.20	5.78	13.49	0.55%
YoY %	22.20%	-7.04%	15.41%	29.02%	41.87%	-57.15%	-	-
Horiz. %	102.82%	84.14%	90.51%	78.43%	60.79%	42.85%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	2.06	1.79	1.63	1.40	1.24	1.12	1.17	11.97%
YoY %	15.08%	9.82%	16.43%	12.90%	10.71%	-4.27%	-	-
Horiz. %	176.07%	152.99%	139.32%	119.66%	105.98%	95.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 237,909
RPS	26.26	21.29	23.97	23.69	23.65	30.58	57.36	-14.45%
YoY %	23.34%	-11.18%	1.18%	0.17%	-22.66%	-46.69%	-	-
Horiz. %	45.78%	37.12%	41.79%	41.30%	41.23%	53.31%	100.00%	-
EPS	3.22	2.68	2.91	2.54	1.96	1.38	3.22	0.00%
YoY %	20.15%	-7.90%	14.57%	29.59%	42.03%	-57.14%	-	-
Horiz. %	100.00%	83.23%	90.37%	78.88%	60.87%	42.86%	100.00%	-
DPS	0.46	0.47	0.48	0.48	0.48	0.00	0.00	-
YoY %	-2.13%	-2.08%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	95.83%	97.92%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.4782	0.4234	0.3882	0.336	0.2962	0.2672	0.2793	11.34%
YoY %	12.94%	9.07%	15.54%	13.44%	10.85%	-4.33%	-	-
Horiz. %	171.21%	151.59%	138.99%	120.30%	106.05%	95.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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	-
YoY %	37.74%	-6.19%	-24.67%	56.25%	29.73%	0.00%	-	-
Horiz. %	197.30%	143.24%	152.70%	202.70%	129.73%	100.00%	-	-
P/EPS	11.90	8.37	9.34	13.99	11.59	16.44	0.00	-
YoY %	42.17%	-10.39%	-33.24%	20.71%	-29.50%	0.00%	-	-
Horiz. %	72.38%	50.91%	56.81%	85.10%	70.50%	100.00%	-	-
EY	8.41	11.95	10.71	7.15	8.63	6.08	0.00	-
YoY %	-29.62%	11.58%	49.79%	-17.15%	41.94%	0.00%	-	-
Horiz. %	138.32%	196.55%	176.15%	117.60%	141.94%	100.00%	-	-
DY	1.21	2.11	1.75	1.35	2.11	0.00	0.00	-
YoY %	-42.65%	20.57%	29.63%	-36.02%	0.00%	0.00%	-	-
Horiz. %	57.35%	100.00%	82.94%	63.98%	100.00%	-	-	-
P/NAPS	0.80	0.53	0.70	1.06	0.77	0.85	0.70	2.70%
YoY %	50.94%	-24.29%	-33.96%	37.66%	-9.41%	21.43%	-	-
Horiz. %	114.29%	75.71%	100.00%	151.43%	110.00%	121.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	30/06/05	CAGR
Price Multiplier on Announcement Date
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	-
YoY %	23.97%	18.63%	-33.77%	62.11%	37.68%	0.00%	-	-
Horiz. %	217.39%	175.36%	147.83%	223.19%	137.68%	100.00%	-	-
P/EPS	12.26	9.60	8.44	14.37	11.46	15.22	0.00	-
YoY %	27.71%	13.74%	-41.27%	25.39%	-24.70%	0.00%	-	-
Horiz. %	80.55%	63.07%	55.45%	94.42%	75.30%	100.00%	-	-
EY	8.16	10.41	11.85	6.96	8.72	6.57	0.00	-
YoY %	-21.61%	-12.15%	70.26%	-20.18%	32.72%	0.00%	-	-
Horiz. %	124.20%	158.45%	180.37%	105.94%	132.72%	100.00%	-	-
DY	1.18	1.83	1.94	1.32	2.13	0.00	0.00	-
YoY %	-35.52%	-5.67%	46.97%	-38.03%	0.00%	0.00%	-	-
Horiz. %	55.40%	85.92%	91.08%	61.97%	100.00%	-	-	-
P/NAPS	0.83	0.61	0.63	1.09	0.76	0.79	0.71	3.17%
YoY %	36.07%	-3.17%	-42.20%	43.42%	-3.80%	11.27%	-	-
Horiz. %	116.90%	85.92%	88.73%	153.52%	107.04%	111.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos