[MFCB] YoY TTM 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- 0.19%

YoY- 4.34%

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
TTM Result
Revenue	553,133	512,206	474,386	474,638	478,728	488,362	547,161	0.16%
YoY %	7.99%	7.97%	-0.05%	-0.85%	-1.97%	-10.75%	-	-
Horiz. %	101.09%	93.61%	86.70%	86.75%	87.49%	89.25%	100.00%	-
PBT	144,662	123,504	68,376	101,185	99,338	89,167	61,779	13.98%
YoY %	17.13%	80.62%	-32.42%	1.86%	11.41%	44.33%	-	-
Horiz. %	234.16%	199.91%	110.68%	163.79%	160.80%	144.33%	100.00%	-
Tax	-28,055	-20,194	-12,053	-9,066	-17,226	-40,450	-33,483	-2.68%
YoY %	-38.93%	-67.54%	-32.95%	47.37%	57.41%	-20.81%	-	-
Horiz. %	83.79%	60.31%	36.00%	27.08%	51.45%	120.81%	100.00%	-
NP	116,607	103,310	56,323	92,119	82,112	48,717	28,296	24.34%
YoY %	12.87%	83.42%	-38.86%	12.19%	68.55%	72.17%	-	-
Horiz. %	412.10%	365.10%	199.05%	325.55%	290.19%	172.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,664	70,915	37,974	54,109	51,856	40,403	28,296	17.49%
YoY %	13.75%	86.75%	-29.82%	4.34%	28.35%	42.79%	-	-
Horiz. %	285.07%	250.62%	134.20%	191.22%	183.26%	142.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	16.35%	17.63%	8.96%	17.34%	45.36%	54.20%	-
YoY %	18.59%	-7.26%	96.76%	-48.33%	-61.77%	-16.31%	-	-
Horiz. %	35.77%	30.17%	32.53%	16.53%	31.99%	83.69%	100.00%	-
Total Cost	436,526	408,896	418,063	382,519	396,616	439,645	518,865	-2.62%
YoY %	6.76%	-2.19%	9.29%	-3.55%	-9.79%	-15.27%	-	-
Horiz. %	84.13%	78.81%	80.57%	73.72%	76.44%	84.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,826	472,827	418,437	383,971	333,073	292,957	263,900	11.64%
YoY %	14.17%	13.00%	8.98%	15.28%	13.69%	11.01%	-	-
Horiz. %	204.56%	179.17%	158.56%	145.50%	126.21%	111.01%	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	19,444	16,233	12,908	13,002	11,833	4,725	3,545	29.93%
YoY %	19.78%	25.76%	-0.72%	9.88%	150.43%	33.29%	-	-
Horiz. %	548.49%	457.91%	364.12%	366.77%	333.79%	133.29%	100.00%	-
Div Payout %	24.11%	22.89%	33.99%	24.03%	22.82%	11.69%	12.53%	-
YoY %	5.33%	-32.66%	41.45%	5.30%	95.21%	-6.70%	-	-
Horiz. %	192.42%	182.68%	271.27%	191.78%	182.12%	93.30%	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	539,826	472,827	418,437	383,971	333,073	292,957	263,900	11.64%
YoY %	14.17%	13.00%	8.98%	15.28%	13.69%	11.01%	-	-
Horiz. %	204.56%	179.17%	158.56%	145.50%	126.21%	111.01%	100.00%	-
NOSH	227,774	229,527	233,763	235,565	237,909	236,256	235,625	-0.52%
YoY %	-0.76%	-1.81%	-0.76%	-0.99%	0.70%	0.27%	-	-
Horiz. %	96.67%	97.41%	99.21%	99.97%	100.97%	100.27%	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	21.08%	20.17%	11.87%	19.41%	17.15%	9.98%	5.17%	-
YoY %	4.51%	69.92%	-38.85%	13.18%	71.84%	93.04%	-	-
Horiz. %	407.74%	390.14%	229.59%	375.44%	331.72%	193.04%	100.00%	-
ROE	14.94%	15.00%	9.08%	14.09%	15.57%	13.79%	10.72%	-
YoY %	-0.40%	65.20%	-35.56%	-9.51%	12.91%	28.64%	-	-
Horiz. %	139.37%	139.93%	84.70%	131.44%	145.24%	128.64%	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	242.84	223.16	202.93	201.49	201.22	206.71	232.22	0.69%
YoY %	8.82%	9.97%	0.71%	0.13%	-2.66%	-10.99%	-	-
Horiz. %	104.57%	96.10%	87.39%	86.77%	86.65%	89.01%	100.00%	-
EPS	35.41	30.90	16.24	22.97	21.80	17.10	12.01	18.10%
YoY %	14.60%	90.27%	-29.30%	5.37%	27.49%	42.38%	-	-
Horiz. %	294.84%	257.29%	135.22%	191.26%	181.52%	142.38%	100.00%	-
DPS	8.50	7.00	5.50	5.50	5.00	2.00	1.50	30.59%
YoY %	21.43%	27.27%	0.00%	10.00%	150.00%	33.33%	-	-
Horiz. %	566.67%	466.67%	366.67%	366.67%	333.33%	133.33%	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	55.97	51.82	48.00	48.02	48.44	49.41	55.36	0.16%
YoY %	8.01%	7.96%	-0.04%	-0.87%	-1.96%	-10.75%	-	-
Horiz. %	101.10%	93.61%	86.71%	86.74%	87.50%	89.25%	100.00%	-
EPS	8.16	7.18	3.84	5.47	5.25	4.09	2.86	17.50%
YoY %	13.65%	86.98%	-29.80%	4.19%	28.36%	43.01%	-	-
Horiz. %	285.31%	251.05%	134.27%	191.26%	183.57%	143.01%	100.00%	-
DPS	1.97	1.64	1.31	1.32	1.20	0.48	0.36	29.89%
YoY %	20.12%	25.19%	-0.76%	10.00%	150.00%	33.33%	-	-
Horiz. %	547.22%	455.56%	363.89%	366.67%	333.33%	133.33%	100.00%	-
NAPS	0.5462	0.4784	0.4234	0.3885	0.337	0.2964	0.267	11.64%
YoY %	14.17%	12.99%	8.98%	15.28%	13.70%	11.01%	-	-
Horiz. %	204.57%	179.18%	158.58%	145.51%	126.22%	111.01%	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	0.70	0.74	0.47	0.57	0.74	0.46	0.41	8.57%
YoY %	-5.41%	57.45%	-17.54%	-22.97%	60.87%	12.20%	-	-
Horiz. %	170.73%	180.49%	114.63%	139.02%	180.49%	112.20%	100.00%	-
P/EPS	4.77	5.34	5.85	4.96	6.79	5.56	7.91	-7.48%
YoY %	-10.67%	-8.72%	17.94%	-26.95%	22.12%	-29.71%	-	-
Horiz. %	60.30%	67.51%	73.96%	62.71%	85.84%	70.29%	100.00%	-
EY	20.95	18.72	17.10	20.15	14.73	18.00	12.64	8.08%
YoY %	11.91%	9.47%	-15.14%	36.80%	-18.17%	42.41%	-	-
Horiz. %	165.74%	148.10%	135.28%	159.41%	116.53%	142.41%	100.00%	-
DY	5.03	4.24	5.79	4.82	3.38	2.11	1.58	19.50%
YoY %	18.63%	-26.77%	20.12%	42.60%	60.19%	33.54%	-	-
Horiz. %	318.35%	268.35%	366.46%	305.06%	213.92%	133.54%	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	0.64	0.76	0.54	0.51	0.76	0.45	0.38	8.35%
YoY %	-15.79%	40.74%	5.88%	-32.89%	68.89%	18.42%	-	-
Horiz. %	168.42%	200.00%	142.11%	134.21%	200.00%	118.42%	100.00%	-
P/EPS	4.38	5.50	6.71	4.48	6.97	5.50	7.33	-7.61%
YoY %	-20.36%	-18.03%	49.78%	-35.72%	26.73%	-24.97%	-	-
Horiz. %	59.75%	75.03%	91.54%	61.12%	95.09%	75.03%	100.00%	-
EY	22.85	18.17	14.90	22.30	14.34	18.19	13.65	8.25%
YoY %	25.76%	21.95%	-33.18%	55.51%	-21.17%	33.26%	-	-
Horiz. %	167.40%	133.11%	109.16%	163.37%	105.05%	133.26%	100.00%	-
DY	5.48	4.12	5.05	5.34	3.29	2.13	1.70	19.73%
YoY %	33.01%	-18.42%	-5.43%	62.31%	54.46%	25.29%	-	-
Horiz. %	322.35%	242.35%	297.06%	314.12%	193.53%	125.29%	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