[MFCB] YoY TTM 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- 8.93%

YoY- 28.35%

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
TTM Result
Revenue	512,206	474,386	474,638	478,728	488,362	547,161	566,881	-2.00%
YoY %	7.97%	-0.05%	-0.85%	-1.97%	-10.75%	-3.48%	-	-
Horiz. %	90.36%	83.68%	83.73%	84.45%	86.15%	96.52%	100.00%	-
PBT	123,504	68,376	101,185	99,338	89,167	61,779	64,106	14.00%
YoY %	80.62%	-32.42%	1.86%	11.41%	44.33%	-3.63%	-	-
Horiz. %	192.66%	106.66%	157.84%	154.96%	139.09%	96.37%	100.00%	-
Tax	-20,194	-12,053	-9,066	-17,226	-40,450	-33,483	-32,280	-8.94%
YoY %	-67.54%	-32.95%	47.37%	57.41%	-20.81%	-3.73%	-	-
Horiz. %	62.56%	37.34%	28.09%	53.36%	125.31%	103.73%	100.00%	-
NP	103,310	56,323	92,119	82,112	48,717	28,296	31,826	26.53%
YoY %	83.42%	-38.86%	12.19%	68.55%	72.17%	-11.09%	-	-
Horiz. %	324.61%	176.97%	289.45%	258.00%	153.07%	88.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,915	37,974	54,109	51,856	40,403	28,296	31,826	17.36%
YoY %	86.75%	-29.82%	4.34%	28.35%	42.79%	-11.09%	-	-
Horiz. %	222.82%	119.32%	170.02%	162.94%	126.95%	88.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.35%	17.63%	8.96%	17.34%	45.36%	54.20%	50.35%	-
YoY %	-7.26%	96.76%	-48.33%	-61.77%	-16.31%	7.65%	-	-
Horiz. %	32.47%	35.01%	17.80%	34.44%	90.09%	107.65%	100.00%	-
Total Cost	408,896	418,063	382,519	396,616	439,645	518,865	535,055	-5.23%
YoY %	-2.19%	9.29%	-3.55%	-9.79%	-15.27%	-3.03%	-	-
Horiz. %	76.42%	78.13%	71.49%	74.13%	82.17%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	472,827	418,437	383,971	333,073	292,957	263,900	276,074	11.35%
YoY %	13.00%	8.98%	15.28%	13.69%	11.01%	-4.41%	-	-
Horiz. %	171.27%	151.57%	139.08%	120.65%	106.12%	95.59%	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	16,233	12,908	13,002	11,833	4,725	3,545	-	-
YoY %	25.76%	-0.72%	9.88%	150.43%	33.29%	0.00%	-	-
Horiz. %	457.91%	364.12%	366.77%	333.79%	133.29%	100.00%	-	-
Div Payout %	22.89%	33.99%	24.03%	22.82%	11.69%	12.53%	-	-
YoY %	-32.66%	41.45%	5.30%	95.21%	-6.70%	0.00%	-	-
Horiz. %	182.68%	271.27%	191.78%	182.12%	93.30%	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	472,827	418,437	383,971	333,073	292,957	263,900	276,074	11.35%
YoY %	13.00%	8.98%	15.28%	13.69%	11.01%	-4.41%	-	-
Horiz. %	171.27%	151.57%	139.08%	120.65%	106.12%	95.59%	100.00%	-
NOSH	229,527	233,763	235,565	237,909	236,256	235,625	235,960	-0.55%
YoY %	-1.81%	-0.76%	-0.99%	0.70%	0.27%	-0.14%	-	-
Horiz. %	97.27%	99.07%	99.83%	100.83%	100.13%	99.86%	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	20.17%	11.87%	19.41%	17.15%	9.98%	5.17%	5.61%	-
YoY %	69.92%	-38.85%	13.18%	71.84%	93.04%	-7.84%	-	-
Horiz. %	359.54%	211.59%	345.99%	305.70%	177.90%	92.16%	100.00%	-
ROE	15.00%	9.08%	14.09%	15.57%	13.79%	10.72%	11.53%	-
YoY %	65.20%	-35.56%	-9.51%	12.91%	28.64%	-7.03%	-	-
Horiz. %	130.10%	78.75%	122.20%	135.04%	119.60%	92.97%	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	223.16	202.93	201.49	201.22	206.71	232.22	240.24	-1.46%
YoY %	9.97%	0.71%	0.13%	-2.66%	-10.99%	-3.34%	-	-
Horiz. %	92.89%	84.47%	83.87%	83.76%	86.04%	96.66%	100.00%	-
EPS	30.90	16.24	22.97	21.80	17.10	12.01	13.49	18.01%
YoY %	90.27%	-29.30%	5.37%	27.49%	42.38%	-10.97%	-	-
Horiz. %	229.06%	120.39%	170.27%	161.60%	126.76%	89.03%	100.00%	-
DPS	7.00	5.50	5.50	5.00	2.00	1.50	0.00	-
YoY %	27.27%	0.00%	10.00%	150.00%	33.33%	0.00%	-	-
Horiz. %	466.67%	366.67%	366.67%	333.33%	133.33%	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	51.82	48.00	48.02	48.44	49.41	55.36	57.36	-2.00%
YoY %	7.96%	-0.04%	-0.87%	-1.96%	-10.75%	-3.49%	-	-
Horiz. %	90.34%	83.68%	83.72%	84.45%	86.14%	96.51%	100.00%	-
EPS	7.18	3.84	5.47	5.25	4.09	2.86	3.22	17.38%
YoY %	86.98%	-29.80%	4.19%	28.36%	43.01%	-11.18%	-	-
Horiz. %	222.98%	119.25%	169.88%	163.04%	127.02%	88.82%	100.00%	-
DPS	1.64	1.31	1.32	1.20	0.48	0.36	0.00	-
YoY %	25.19%	-0.76%	10.00%	150.00%	33.33%	0.00%	-	-
Horiz. %	455.56%	363.89%	366.67%	333.33%	133.33%	100.00%	-	-
NAPS	0.4784	0.4234	0.3885	0.337	0.2964	0.267	0.2793	11.35%
YoY %	12.99%	8.98%	15.28%	13.70%	11.01%	-4.40%	-	-
Horiz. %	171.29%	151.59%	139.10%	120.66%	106.12%	95.60%	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	0.74	0.47	0.57	0.74	0.46	0.41	0.34	16.81%
YoY %	57.45%	-17.54%	-22.97%	60.87%	12.20%	20.59%	-	-
Horiz. %	217.65%	138.24%	167.65%	217.65%	135.29%	120.59%	100.00%	-
P/EPS	5.34	5.85	4.96	6.79	5.56	7.91	6.08	-2.56%
YoY %	-8.72%	17.94%	-26.95%	22.12%	-29.71%	30.10%	-	-
Horiz. %	87.83%	96.22%	81.58%	111.68%	91.45%	130.10%	100.00%	-
EY	18.72	17.10	20.15	14.73	18.00	12.64	16.45	2.61%
YoY %	9.47%	-15.14%	36.80%	-18.17%	42.41%	-23.16%	-	-
Horiz. %	113.80%	103.95%	122.49%	89.54%	109.42%	76.84%	100.00%	-
DY	4.24	5.79	4.82	3.38	2.11	1.58	0.00	-
YoY %	-26.77%	20.12%	42.60%	60.19%	33.54%	0.00%	-	-
Horiz. %	268.35%	366.46%	305.06%	213.92%	133.54%	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	0.76	0.54	0.51	0.76	0.45	0.38	0.35	16.76%
YoY %	40.74%	5.88%	-32.89%	68.89%	18.42%	8.57%	-	-
Horiz. %	217.14%	154.29%	145.71%	217.14%	128.57%	108.57%	100.00%	-
P/EPS	5.50	6.71	4.48	6.97	5.50	7.33	6.15	-2.20%
YoY %	-18.03%	49.78%	-35.72%	26.73%	-24.97%	19.19%	-	-
Horiz. %	89.43%	109.11%	72.85%	113.33%	89.43%	119.19%	100.00%	-
EY	18.17	14.90	22.30	14.34	18.19	13.65	16.25	2.25%
YoY %	21.95%	-33.18%	55.51%	-21.17%	33.26%	-16.00%	-	-
Horiz. %	111.82%	91.69%	137.23%	88.25%	111.94%	84.00%	100.00%	-
DY	4.12	5.05	5.34	3.29	2.13	1.70	0.00	-
YoY %	-18.42%	-5.43%	62.31%	54.46%	25.29%	0.00%	-	-
Horiz. %	242.35%	297.06%	314.12%	193.53%	125.29%	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