[MFCB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.58%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Revenue 116,065 131,262 119,111 121,100 147,538 138,123 105,402 1.76%
PBT 28,820 26,421 25,809 22,830 14,153 16,477 16,385 10.81%
Tax -3,988 -3,144 -4,414 -5,113 -8,121 -9,233 -7,984 -11.85%
NP 24,832 23,277 21,395 17,717 6,032 7,244 8,401 21.77%
-
NP to SH 18,818 13,757 13,656 9,403 6,032 7,244 8,401 15.78%
-
Tax Rate 13.84% 11.90% 17.10% 22.40% 57.38% 56.04% 48.73% -
Total Cost 91,233 107,985 97,716 103,383 141,506 130,879 97,001 -1.10%
-
Net Worth 418,437 383,971 333,073 292,957 263,900 276,074 231,263 11.38%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Div 4,675 4,711 4,758 4,725 - - - -
Div Payout % 24.84% 34.25% 34.84% 50.25% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Net Worth 418,437 383,971 333,073 292,957 263,900 276,074 231,263 11.38%
NOSH 233,763 235,565 237,909 236,256 235,625 235,960 235,983 -0.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
NP Margin 21.39% 17.73% 17.96% 14.63% 4.09% 5.24% 7.97% -
ROE 4.50% 3.58% 4.10% 3.21% 2.29% 2.62% 3.63% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 49.65 55.72 50.07 51.26 62.62 58.54 44.67 1.93%
EPS 8.05 5.84 5.75 3.98 2.56 3.07 3.56 15.98%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.79 1.63 1.40 1.24 1.12 1.17 0.98 11.57%
Adjusted Per Share Value based on latest NOSH - 236,256
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 11.74 13.28 12.05 12.25 14.93 13.98 10.66 1.76%
EPS 1.90 1.39 1.38 0.95 0.61 0.73 0.85 15.74%
DPS 0.47 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 0.4234 0.3885 0.337 0.2964 0.267 0.2793 0.234 11.38%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 30/06/05 31/12/03 -
Price 0.95 1.14 1.48 0.95 0.95 0.82 1.02 -
P/RPS 1.91 2.05 2.96 1.85 1.52 0.00 2.28 -3.16%
P/EPS 11.80 19.52 25.78 23.87 37.11 0.00 28.65 -14.89%
EY 8.47 5.12 3.88 4.19 2.69 0.00 3.49 17.48%
DY 2.11 1.75 1.35 2.11 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 1.06 0.77 0.85 0.70 1.04 -11.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 29/08/05 27/02/04 -
Price 1.09 1.03 1.52 0.94 0.88 0.83 1.04 -
P/RPS 2.20 1.85 3.04 1.83 1.41 0.00 2.33 -1.03%
P/EPS 13.54 17.64 26.48 23.62 34.38 0.00 29.21 -13.04%
EY 7.39 5.67 3.78 4.23 2.91 0.00 3.42 15.03%
DY 1.83 1.94 1.32 2.13 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.09 0.76 0.79 0.71 1.06 -9.55%

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