[MFCB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -55.63%
YoY- -33.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Revenue 136,720 141,711 123,392 122,751 128,890 117,506 130,879 0.67%
PBT 38,866 34,305 9,734 19,332 25,983 23,191 13,922 17.09%
Tax -8,067 -8,191 -1,658 -3,147 -6,475 -12,811 -8,439 -0.69%
NP 30,799 26,114 8,076 16,185 19,508 10,380 5,483 30.37%
-
NP to SH 19,330 16,067 5,537 7,795 11,745 10,380 5,483 21.36%
-
Tax Rate 20.76% 23.88% 17.03% 16.28% 24.92% 55.24% 60.62% -
Total Cost 105,921 115,597 115,316 106,566 109,382 107,126 125,396 -2.56%
-
Net Worth 458,594 444,753 235,220 236,903 313,671 372,736 245,789 10.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Div 12,611 11,642 8,232 8,291 7,075 - 3,545 21.53%
Div Payout % 65.24% 72.46% 148.69% 106.37% 60.24% - 64.66% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Net Worth 458,594 444,753 235,220 236,903 313,671 372,736 245,789 10.05%
NOSH 229,297 232,855 235,220 236,903 235,843 235,909 236,336 -0.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
NP Margin 22.53% 18.43% 6.54% 13.19% 15.14% 8.83% 4.19% -
ROE 4.22% 3.61% 2.35% 3.29% 3.74% 2.78% 2.23% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 59.63 60.86 52.46 51.81 54.65 49.81 55.38 1.14%
EPS 8.42 6.90 2.35 3.28 4.98 4.40 2.32 21.90%
DPS 5.50 5.00 3.50 3.50 3.00 0.00 1.50 22.10%
NAPS 2.00 1.91 1.00 1.00 1.33 1.58 1.04 10.57%
Adjusted Per Share Value based on latest NOSH - 236,903
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 13.83 14.34 12.48 12.42 13.04 11.89 13.24 0.67%
EPS 1.96 1.63 0.56 0.79 1.19 1.05 0.55 21.56%
DPS 1.28 1.18 0.83 0.84 0.72 0.00 0.36 21.52%
NAPS 0.464 0.45 0.238 0.2397 0.3174 0.3771 0.2487 10.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 -
Price 1.77 1.41 0.81 1.41 1.10 0.80 1.02 -
P/RPS 2.97 2.32 1.54 2.72 2.01 0.00 1.84 7.63%
P/EPS 21.00 20.43 34.41 42.85 22.09 0.00 43.97 -10.73%
EY 4.76 4.89 2.91 2.33 4.53 0.00 2.27 12.05%
DY 3.11 3.55 4.32 2.48 2.73 0.00 1.47 12.20%
P/NAPS 0.89 0.74 0.81 1.41 0.83 0.68 0.98 -1.46%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 28/02/06 30/08/04 -
Price 1.70 1.57 0.71 1.25 1.47 0.95 0.94 -
P/RPS 2.85 2.58 1.35 2.41 2.69 0.00 1.70 8.26%
P/EPS 20.17 22.75 30.16 37.99 29.52 0.00 40.52 -10.16%
EY 4.96 4.39 3.32 2.63 3.39 0.00 2.47 11.30%
DY 3.24 3.18 4.93 2.80 2.04 0.00 1.60 11.45%
P/NAPS 0.85 0.82 0.71 1.25 1.11 0.81 0.90 -0.87%

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