[MFCB] YoY Annualized Quarter 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- -4.1%

YoY- 14.53%

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
Annualized Quarter Result
Revenue	578,728	519,108	420,902	473,908	468,258	467,576	604,390	-0.66%
YoY %	11.49%	23.33%	-11.18%	1.21%	0.15%	-22.64%	-	-
Horiz. %	95.75%	85.89%	69.64%	78.41%	77.48%	77.36%	100.00%	-
PBT	151,428	104,356	92,388	105,914	95,022	85,756	58,466	15.77%
YoY %	45.11%	12.95%	-12.77%	11.46%	10.81%	46.68%	-	-
Horiz. %	259.00%	178.49%	158.02%	181.15%	162.53%	146.68%	100.00%	-
Tax	-26,184	-13,884	-16,160	-10,186	-18,558	-18,100	-31,210	-2.66%
YoY %	-88.59%	14.08%	-58.65%	45.11%	-2.53%	42.01%	-	-
Horiz. %	83.90%	44.49%	51.78%	32.64%	59.46%	57.99%	100.00%	-
NP	125,244	90,472	76,228	95,728	76,464	67,656	27,256	26.44%
YoY %	38.43%	18.69%	-20.37%	25.19%	13.02%	148.22%	-	-
Horiz. %	459.51%	331.93%	279.67%	351.22%	280.54%	248.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,580	63,646	53,068	57,488	50,196	38,724	27,256	21.10%
YoY %	48.60%	19.93%	-7.69%	14.53%	29.63%	42.08%	-	-
Horiz. %	347.01%	233.51%	194.70%	210.92%	184.16%	142.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.29%	13.30%	17.49%	9.62%	19.53%	21.11%	53.38%	-
YoY %	30.00%	-23.96%	81.81%	-50.74%	-7.48%	-60.45%	-	-
Horiz. %	32.39%	24.92%	32.77%	18.02%	36.59%	39.55%	100.00%	-
Total Cost	453,484	428,636	344,674	378,180	391,794	399,920	577,134	-3.64%
YoY %	5.80%	24.36%	-8.86%	-3.47%	-2.03%	-30.71%	-	-
Horiz. %	78.58%	74.27%	59.72%	65.53%	67.89%	69.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	539,871	472,641	418,465	383,724	332,109	292,791	264,071	11.63%
YoY %	14.22%	12.95%	9.05%	15.54%	13.43%	10.88%	-	-
Horiz. %	204.44%	178.98%	158.47%	145.31%	125.77%	110.88%	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	13,667	9,177	9,351	9,416	9,488	9,444	-	-
YoY %	48.93%	-1.86%	-0.69%	-0.76%	0.47%	0.00%	-	-
Horiz. %	144.72%	97.17%	99.02%	99.70%	100.47%	100.00%	-	-
Div Payout %	14.45%	14.42%	17.62%	16.38%	18.90%	24.39%	-	-
YoY %	0.21%	-18.16%	7.57%	-13.33%	-22.51%	0.00%	-	-
Horiz. %	59.25%	59.12%	72.24%	67.16%	77.49%	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	539,871	472,641	418,465	383,724	332,109	292,791	264,071	11.63%
YoY %	14.22%	12.95%	9.05%	15.54%	13.43%	10.88%	-	-
Horiz. %	204.44%	178.98%	158.47%	145.31%	125.77%	110.88%	100.00%	-
NOSH	227,793	229,437	233,779	235,413	237,221	236,121	235,778	-0.52%
YoY %	-0.72%	-1.86%	-0.69%	-0.76%	0.47%	0.15%	-	-
Horiz. %	96.61%	97.31%	99.15%	99.85%	100.61%	100.15%	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	21.64%	17.43%	18.11%	20.20%	16.33%	14.47%	4.51%	-
YoY %	24.15%	-3.75%	-10.35%	23.70%	12.85%	220.84%	-	-
Horiz. %	479.82%	386.47%	401.55%	447.89%	362.08%	320.84%	100.00%	-
ROE	17.52%	13.47%	12.68%	14.98%	15.11%	13.23%	10.32%	-
YoY %	30.07%	6.23%	-15.35%	-0.86%	14.21%	28.20%	-	-
Horiz. %	169.77%	130.52%	122.87%	145.16%	146.41%	128.20%	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	254.06	226.25	180.04	201.31	197.39	198.02	256.34	-0.13%
YoY %	12.29%	25.67%	-10.57%	1.99%	-0.32%	-22.75%	-	-
Horiz. %	99.11%	88.26%	70.23%	78.53%	77.00%	77.25%	100.00%	-
EPS	41.52	27.74	22.70	24.42	21.16	16.40	11.56	21.74%
YoY %	49.68%	22.20%	-7.04%	15.41%	29.02%	41.87%	-	-
Horiz. %	359.17%	239.97%	196.37%	211.25%	183.04%	141.87%	100.00%	-
DPS	6.00	4.00	4.00	4.00	4.00	4.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	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	58.55	52.52	42.59	47.95	47.38	47.31	61.15	-0.66%
YoY %	11.48%	23.32%	-11.18%	1.20%	0.15%	-22.63%	-	-
Horiz. %	95.75%	85.89%	69.65%	78.41%	77.48%	77.37%	100.00%	-
EPS	9.57	6.44	5.37	5.82	5.08	3.92	2.76	21.08%
YoY %	48.60%	19.93%	-7.73%	14.57%	29.59%	42.03%	-	-
Horiz. %	346.74%	233.33%	194.57%	210.87%	184.06%	142.03%	100.00%	-
DPS	1.38	0.93	0.95	0.95	0.96	0.96	0.00	-
YoY %	48.39%	-2.11%	0.00%	-1.04%	0.00%	0.00%	-	-
Horiz. %	143.75%	96.88%	98.96%	98.96%	100.00%	100.00%	-	-
NAPS	0.5462	0.4782	0.4234	0.3882	0.336	0.2962	0.2672	11.63%
YoY %	14.22%	12.94%	9.07%	15.54%	13.44%	10.85%	-	-
Horiz. %	204.42%	178.97%	158.46%	145.28%	125.75%	110.85%	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	0.67	0.73	0.53	0.57	0.75	0.48	0.37	9.56%
YoY %	-8.22%	37.74%	-7.02%	-24.00%	56.25%	29.73%	-	-
Horiz. %	181.08%	197.30%	143.24%	154.05%	202.70%	129.73%	100.00%	-
P/EPS	4.07	5.95	4.19	4.67	6.99	5.79	8.22	-10.25%
YoY %	-31.60%	42.00%	-10.28%	-33.19%	20.73%	-29.56%	-	-
Horiz. %	49.51%	72.38%	50.97%	56.81%	85.04%	70.44%	100.00%	-
EY	24.57	16.81	23.89	21.42	14.30	17.26	12.17	11.41%
YoY %	46.16%	-29.64%	11.53%	49.79%	-17.15%	41.82%	-	-
Horiz. %	201.89%	138.13%	196.30%	176.01%	117.50%	141.82%	100.00%	-
DY	3.55	2.42	4.21	3.51	2.70	4.21	0.00	-
YoY %	46.69%	-42.52%	19.94%	30.00%	-35.87%	0.00%	-	-
Horiz. %	84.32%	57.48%	100.00%	83.37%	64.13%	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	0.61	0.75	0.61	0.51	0.77	0.47	0.34	9.41%
YoY %	-18.67%	22.95%	19.61%	-33.77%	63.83%	38.24%	-	-
Horiz. %	179.41%	220.59%	179.41%	150.00%	226.47%	138.24%	100.00%	-
P/EPS	3.73	6.13	4.80	4.22	7.18	5.73	7.61	-10.39%
YoY %	-39.15%	27.71%	13.74%	-41.23%	25.31%	-24.70%	-	-
Horiz. %	49.01%	80.55%	63.07%	55.45%	94.35%	75.30%	100.00%	-
EY	26.79	16.32	20.83	23.71	13.92	17.45	13.14	11.58%
YoY %	64.15%	-21.65%	-12.15%	70.33%	-20.23%	32.80%	-	-
Horiz. %	203.88%	124.20%	158.52%	180.44%	105.94%	132.80%	100.00%	-
DY	3.87	2.35	3.67	3.88	2.63	4.26	0.00	-
YoY %	64.68%	-35.97%	-5.41%	47.53%	-38.26%	0.00%	-	-
Horiz. %	90.85%	55.16%	86.15%	91.08%	61.74%	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