[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

Microsoft Word - Interim financial report 300608.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Cumulative Result
Revenue	289,364	259,554	210,451	236,954	234,129	233,788	302,195	-0.66%
YoY %	11.49%	23.33%	-11.18%	1.21%	0.15%	-22.64%	-	-
Horiz. %	95.75%	85.89%	69.64%	78.41%	77.48%	77.36%	100.00%	-
PBT	75,714	52,178	46,194	52,957	47,511	42,878	29,233	15.77%
YoY %	45.11%	12.95%	-12.77%	11.46%	10.81%	46.68%	-	-
Horiz. %	259.00%	178.49%	158.02%	181.15%	162.53%	146.68%	100.00%	-
Tax	-13,092	-6,942	-8,080	-5,093	-9,279	-9,050	-15,605	-2.66%
YoY %	-88.59%	14.08%	-58.65%	45.11%	-2.53%	42.01%	-	-
Horiz. %	83.90%	44.49%	51.78%	32.64%	59.46%	57.99%	100.00%	-
NP	62,622	45,236	38,114	47,864	38,232	33,828	13,628	26.44%
YoY %	38.43%	18.69%	-20.37%	25.19%	13.02%	148.22%	-	-
Horiz. %	459.51%	331.93%	279.67%	351.22%	280.54%	248.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,290	31,823	26,534	28,744	25,098	19,362	13,628	21.10%
YoY %	48.60%	19.93%	-7.69%	14.53%	29.63%	42.08%	-	-
Horiz. %	347.01%	233.51%	194.70%	210.92%	184.16%	142.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.29%	13.30%	17.49%	9.62%	19.53%	21.11%	53.38%	-
YoY %	30.00%	-23.96%	81.81%	-50.74%	-7.48%	-60.45%	-	-
Horiz. %	32.39%	24.92%	32.77%	18.02%	36.59%	39.55%	100.00%	-
Total Cost	226,742	214,318	172,337	189,090	195,897	199,960	288,567	-3.64%
YoY %	5.80%	24.36%	-8.86%	-3.47%	-2.03%	-30.71%	-	-
Horiz. %	78.58%	74.27%	59.72%	65.53%	67.89%	69.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,871	472,641	418,465	383,724	332,109	292,791	264,071	11.63%
YoY %	14.22%	12.95%	9.05%	15.54%	13.43%	10.88%	-	-
Horiz. %	204.44%	178.98%	158.47%	145.31%	125.77%	110.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Dividend
Div	6,833	4,588	4,675	4,708	4,744	4,722	-	-
YoY %	48.93%	-1.86%	-0.70%	-0.76%	0.47%	0.00%	-	-
Horiz. %	144.71%	97.16%	99.00%	99.70%	100.47%	100.00%	-	-
Div Payout %	14.45%	14.42%	17.62%	16.38%	18.90%	24.39%	-	-
YoY %	0.21%	-18.16%	7.57%	-13.33%	-22.51%	0.00%	-	-
Horiz. %	59.25%	59.12%	72.24%	67.16%	77.49%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Equity
Net Worth	539,871	472,641	418,465	383,724	332,109	292,791	264,071	11.63%
YoY %	14.22%	12.95%	9.05%	15.54%	13.43%	10.88%	-	-
Horiz. %	204.44%	178.98%	158.47%	145.31%	125.77%	110.88%	100.00%	-
NOSH	227,793	229,437	233,779	235,413	237,221	236,121	235,778	-0.52%
YoY %	-0.72%	-1.86%	-0.69%	-0.76%	0.47%	0.15%	-	-
Horiz. %	96.61%	97.31%	99.15%	99.85%	100.61%	100.15%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Ratio Analysis
NP Margin	21.64%	17.43%	18.11%	20.20%	16.33%	14.47%	4.51%	-
YoY %	24.15%	-3.75%	-10.35%	23.70%	12.85%	220.84%	-	-
Horiz. %	479.82%	386.47%	401.55%	447.89%	362.08%	320.84%	100.00%	-
ROE	8.76%	6.73%	6.34%	7.49%	7.56%	6.61%	5.16%	-
YoY %	30.16%	6.15%	-15.35%	-0.93%	14.37%	28.10%	-	-
Horiz. %	169.77%	130.43%	122.87%	145.16%	146.51%	128.10%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Per Share
RPS	127.03	113.13	90.02	100.65	98.70	99.01	128.17	-0.13%
YoY %	12.29%	25.67%	-10.56%	1.98%	-0.31%	-22.75%	-	-
Horiz. %	99.11%	88.27%	70.23%	78.53%	77.01%	77.25%	100.00%	-
EPS	20.76	13.87	11.35	12.21	10.58	8.20	5.78	21.74%
YoY %	49.68%	22.20%	-7.04%	15.41%	29.02%	41.87%	-	-
Horiz. %	359.17%	239.97%	196.37%	211.25%	183.04%	141.87%	100.00%	-
DPS	3.00	2.00	2.00	2.00	2.00	2.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.37	2.06	1.79	1.63	1.40	1.24	1.12	12.22%
YoY %	15.05%	15.08%	9.82%	16.43%	12.90%	10.71%	-	-
Horiz. %	211.61%	183.93%	159.82%	145.54%	125.00%	110.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 235,565
RPS	29.28	26.26	21.29	23.97	23.69	23.65	30.58	-0.66%
YoY %	11.50%	23.34%	-11.18%	1.18%	0.17%	-22.66%	-	-
Horiz. %	95.75%	85.87%	69.62%	78.38%	77.47%	77.34%	100.00%	-
EPS	4.78	3.22	2.68	2.91	2.54	1.96	1.38	21.06%
YoY %	48.45%	20.15%	-7.90%	14.57%	29.59%	42.03%	-	-
Horiz. %	346.38%	233.33%	194.20%	210.87%	184.06%	142.03%	100.00%	-
DPS	0.69	0.46	0.47	0.48	0.48	0.48	0.00	-
YoY %	50.00%	-2.13%	-2.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	143.75%	95.83%	97.92%	100.00%	100.00%	100.00%	-	-
NAPS	0.5462	0.4782	0.4234	0.3882	0.336	0.2962	0.2672	11.63%
YoY %	14.22%	12.94%	9.07%	15.54%	13.44%	10.85%	-	-
Horiz. %	204.42%	178.97%	158.46%	145.28%	125.75%	110.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.90%	37.74%	-6.19%	-24.67%	56.25%	29.73%	-	-
Horiz. %	179.73%	197.30%	143.24%	152.70%	202.70%	129.73%	100.00%	-
P/EPS	8.14	11.90	8.37	9.34	13.99	11.59	16.44	-10.25%
YoY %	-31.60%	42.17%	-10.39%	-33.24%	20.71%	-29.50%	-	-
Horiz. %	49.51%	72.38%	50.91%	56.81%	85.10%	70.50%	100.00%	-
EY	12.28	8.41	11.95	10.71	7.15	8.63	6.08	11.42%
YoY %	46.02%	-29.62%	11.58%	49.79%	-17.15%	41.94%	-	-
Horiz. %	201.97%	138.32%	196.55%	176.15%	117.60%	141.94%	100.00%	-
DY	1.78	1.21	2.11	1.75	1.35	2.11	0.00	-
YoY %	47.11%	-42.65%	20.57%	29.63%	-36.02%	0.00%	-	-
Horiz. %	84.36%	57.35%	100.00%	82.94%	63.98%	100.00%	-	-
P/NAPS	0.71	0.80	0.53	0.70	1.06	0.77	0.85	-2.73%
YoY %	-11.25%	50.94%	-24.29%	-33.96%	37.66%	-9.41%	-	-
Horiz. %	83.53%	94.12%	62.35%	82.35%	124.71%	90.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/12/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-18.67%	23.97%	18.63%	-33.77%	62.11%	37.68%	-	-
Horiz. %	176.81%	217.39%	175.36%	147.83%	223.19%	137.68%	100.00%	-
P/EPS	7.47	12.26	9.60	8.44	14.37	11.46	15.22	-10.37%
YoY %	-39.07%	27.71%	13.74%	-41.27%	25.39%	-24.70%	-	-
Horiz. %	49.08%	80.55%	63.07%	55.45%	94.42%	75.30%	100.00%	-
EY	13.39	8.16	10.41	11.85	6.96	8.72	6.57	11.57%
YoY %	64.09%	-21.61%	-12.15%	70.26%	-20.18%	32.72%	-	-
Horiz. %	203.81%	124.20%	158.45%	180.37%	105.94%	132.72%	100.00%	-
DY	1.94	1.18	1.83	1.94	1.32	2.13	0.00	-
YoY %	64.41%	-35.52%	-5.67%	46.97%	-38.03%	0.00%	-	-
Horiz. %	91.08%	55.40%	85.92%	91.08%	61.97%	100.00%	-	-
P/NAPS	0.65	0.83	0.61	0.63	1.09	0.76	0.79	-2.95%
YoY %	-21.69%	36.07%	-3.17%	-42.20%	43.42%	-3.80%	-	-
Horiz. %	82.28%	105.06%	77.22%	79.75%	137.97%	96.20%	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