[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
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Revenue 512,206 474,386 474,638 478,728 488,362 547,161 566,881 -2.00%
PBT 123,504 68,376 101,185 99,338 89,167 61,779 64,106 14.00%
Tax -20,194 -12,053 -9,066 -17,226 -40,450 -33,483 -32,280 -8.94%
NP 103,310 56,323 92,119 82,112 48,717 28,296 31,826 26.53%
-
NP to SH 70,915 37,974 54,109 51,856 40,403 28,296 31,826 17.36%
-
Tax Rate 16.35% 17.63% 8.96% 17.34% 45.36% 54.20% 50.35% -
Total Cost 408,896 418,063 382,519 396,616 439,645 518,865 535,055 -5.23%
-
Net Worth 472,827 418,437 383,971 333,073 292,957 263,900 276,074 11.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Div 16,233 12,908 13,002 11,833 4,725 3,545 - -
Div Payout % 22.89% 33.99% 24.03% 22.82% 11.69% 12.53% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Net Worth 472,827 418,437 383,971 333,073 292,957 263,900 276,074 11.35%
NOSH 229,527 233,763 235,565 237,909 236,256 235,625 235,960 -0.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
NP Margin 20.17% 11.87% 19.41% 17.15% 9.98% 5.17% 5.61% -
ROE 15.00% 9.08% 14.09% 15.57% 13.79% 10.72% 11.53% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 223.16 202.93 201.49 201.22 206.71 232.22 240.24 -1.46%
EPS 30.90 16.24 22.97 21.80 17.10 12.01 13.49 18.01%
DPS 7.00 5.50 5.50 5.00 2.00 1.50 0.00 -
NAPS 2.06 1.79 1.63 1.40 1.24 1.12 1.17 11.97%
Adjusted Per Share Value based on latest NOSH - 237,909
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 51.82 48.00 48.02 48.44 49.41 55.36 57.36 -2.00%
EPS 7.18 3.84 5.47 5.25 4.09 2.86 3.22 17.38%
DPS 1.64 1.31 1.32 1.20 0.48 0.36 0.00 -
NAPS 0.4784 0.4234 0.3885 0.337 0.2964 0.267 0.2793 11.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
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%
P/EPS 5.34 5.85 4.96 6.79 5.56 7.91 6.08 -2.56%
EY 18.72 17.10 20.15 14.73 18.00 12.64 16.45 2.61%
DY 4.24 5.79 4.82 3.38 2.11 1.58 0.00 -
P/NAPS 0.80 0.53 0.70 1.06 0.77 0.85 0.70 2.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
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%
P/EPS 5.50 6.71 4.48 6.97 5.50 7.33 6.15 -2.20%
EY 18.17 14.90 22.30 14.34 18.19 13.65 16.25 2.25%
DY 4.12 5.05 5.34 3.29 2.13 1.70 0.00 -
P/NAPS 0.83 0.61 0.63 1.09 0.76 0.79 0.71 3.17%

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