[MFCB] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 119.19%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Revenue 463,103 500,889 471,813 478,387 254,574 450,221 376,633 3.22%
PBT 117,520 75,139 95,739 94,676 46,289 64,116 49,421 14.23%
Tax -21,332 -9,066 -13,252 -16,968 -25,248 -33,856 -22,878 -1.06%
NP 96,188 66,073 82,487 77,708 21,041 30,260 26,543 21.87%
-
NP to SH 65,626 40,184 50,463 46,120 21,041 30,260 26,543 14.91%
-
Tax Rate 18.15% 12.07% 13.84% 17.92% 54.54% 52.80% 46.29% -
Total Cost 366,915 434,816 389,326 400,679 233,533 419,961 350,090 0.72%
-
Net Worth 444,803 392,580 354,240 313,918 372,699 245,478 212,343 12.02%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Div 16,301 12,929 13,076 11,801 - 3,540 2,359 34.57%
Div Payout % 24.84% 32.18% 25.91% 25.59% - 11.70% 8.89% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Net Worth 444,803 392,580 354,240 313,918 372,699 245,478 212,343 12.02%
NOSH 232,881 235,078 237,745 236,028 235,885 236,037 235,937 -0.20%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
NP Margin 20.77% 13.19% 17.48% 16.24% 8.27% 6.72% 7.05% -
ROE 14.75% 10.24% 14.25% 14.69% 5.65% 12.33% 12.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
RPS 198.86 213.07 198.45 202.68 107.92 190.74 159.63 3.43%
EPS 28.18 17.09 21.23 19.54 8.92 12.82 11.25 15.14%
DPS 7.00 5.50 5.50 5.00 0.00 1.50 1.00 34.84%
NAPS 1.91 1.67 1.49 1.33 1.58 1.04 0.90 12.25%
Adjusted Per Share Value based on latest NOSH - 235,843
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
RPS 46.86 50.68 47.74 48.40 25.76 45.55 38.11 3.22%
EPS 6.64 4.07 5.11 4.67 2.13 3.06 2.69 14.89%
DPS 1.65 1.31 1.32 1.19 0.00 0.36 0.24 34.46%
NAPS 0.45 0.3972 0.3584 0.3176 0.3771 0.2484 0.2148 12.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 30/06/03 -
Price 1.41 0.81 1.41 1.10 0.80 1.02 0.71 -
P/RPS 0.71 0.38 0.71 0.54 0.00 0.53 0.44 7.62%
P/EPS 5.00 4.74 6.64 5.63 0.00 7.96 6.31 -3.51%
EY 19.99 21.10 15.05 17.76 0.00 12.57 15.85 3.62%
DY 4.96 6.79 3.90 4.55 0.00 1.47 1.41 21.31%
P/NAPS 0.74 0.49 0.95 0.83 0.68 0.98 0.79 -0.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Date 25/02/10 26/02/09 28/02/08 01/03/07 28/02/06 30/08/04 28/08/03 -
Price 1.57 0.71 1.25 1.47 0.95 0.94 0.71 -
P/RPS 0.79 0.33 0.63 0.73 0.00 0.49 0.44 9.40%
P/EPS 5.57 4.15 5.89 7.52 0.00 7.33 6.31 -1.89%
EY 17.95 24.08 16.98 13.29 0.00 13.64 15.85 1.92%
DY 4.46 7.75 4.40 3.40 0.00 1.60 1.41 19.35%
P/NAPS 0.82 0.43 0.84 1.11 0.81 0.90 0.79 0.57%

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