[MFCB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 91.79%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Revenue 289,364 259,554 210,451 236,954 234,129 233,788 302,195 -0.66%
PBT 75,714 52,178 46,194 52,957 47,511 42,878 29,233 15.77%
Tax -13,092 -6,942 -8,080 -5,093 -9,279 -9,050 -15,605 -2.66%
NP 62,622 45,236 38,114 47,864 38,232 33,828 13,628 26.44%
-
NP to SH 47,290 31,823 26,534 28,744 25,098 19,362 13,628 21.10%
-
Tax Rate 17.29% 13.30% 17.49% 9.62% 19.53% 21.11% 53.38% -
Total Cost 226,742 214,318 172,337 189,090 195,897 199,960 288,567 -3.64%
-
Net Worth 539,871 472,641 418,465 383,724 332,109 292,791 264,071 11.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Div 6,833 4,588 4,675 4,708 4,744 4,722 - -
Div Payout % 14.45% 14.42% 17.62% 16.38% 18.90% 24.39% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Net Worth 539,871 472,641 418,465 383,724 332,109 292,791 264,071 11.63%
NOSH 227,793 229,437 233,779 235,413 237,221 236,121 235,778 -0.52%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
NP Margin 21.64% 17.43% 18.11% 20.20% 16.33% 14.47% 4.51% -
ROE 8.76% 6.73% 6.34% 7.49% 7.56% 6.61% 5.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 127.03 113.13 90.02 100.65 98.70 99.01 128.17 -0.13%
EPS 20.76 13.87 11.35 12.21 10.58 8.20 5.78 21.74%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 2.37 2.06 1.79 1.63 1.40 1.24 1.12 12.22%
Adjusted Per Share Value based on latest NOSH - 235,565
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 29.28 26.26 21.29 23.97 23.69 23.65 30.58 -0.66%
EPS 4.78 3.22 2.68 2.91 2.54 1.96 1.38 21.06%
DPS 0.69 0.46 0.47 0.48 0.48 0.48 0.00 -
NAPS 0.5462 0.4782 0.4234 0.3882 0.336 0.2962 0.2672 11.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 -
Price 1.69 1.65 0.95 1.14 1.48 0.95 0.95 -
P/RPS 1.33 1.46 1.06 1.13 1.50 0.96 0.74 9.44%
P/EPS 8.14 11.90 8.37 9.34 13.99 11.59 16.44 -10.25%
EY 12.28 8.41 11.95 10.71 7.15 8.63 6.08 11.42%
DY 1.78 1.21 2.11 1.75 1.35 2.11 0.00 -
P/NAPS 0.71 0.80 0.53 0.70 1.06 0.77 0.85 -2.73%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 -
Price 1.55 1.70 1.09 1.03 1.52 0.94 0.88 -
P/RPS 1.22 1.50 1.21 1.02 1.54 0.95 0.69 9.16%
P/EPS 7.47 12.26 9.60 8.44 14.37 11.46 15.22 -10.37%
EY 13.39 8.16 10.41 11.85 6.96 8.72 6.57 11.57%
DY 1.94 1.18 1.83 1.94 1.32 2.13 0.00 -
P/NAPS 0.65 0.83 0.61 0.63 1.09 0.76 0.79 -2.95%

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