[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
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Revenue 578,728 519,108 420,902 473,908 468,258 467,576 604,390 -0.66%
PBT 151,428 104,356 92,388 105,914 95,022 85,756 58,466 15.77%
Tax -26,184 -13,884 -16,160 -10,186 -18,558 -18,100 -31,210 -2.66%
NP 125,244 90,472 76,228 95,728 76,464 67,656 27,256 26.44%
-
NP to SH 94,580 63,646 53,068 57,488 50,196 38,724 27,256 21.10%
-
Tax Rate 17.29% 13.30% 17.49% 9.62% 19.53% 21.11% 53.38% -
Total Cost 453,484 428,636 344,674 378,180 391,794 399,920 577,134 -3.64%
-
Net Worth 539,871 472,641 418,465 383,724 332,109 292,791 264,071 11.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Div 13,667 9,177 9,351 9,416 9,488 9,444 - -
Div Payout % 14.45% 14.42% 17.62% 16.38% 18.90% 24.39% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Net Worth 539,871 472,641 418,465 383,724 332,109 292,791 264,071 11.63%
NOSH 227,793 229,437 233,779 235,413 237,221 236,121 235,778 -0.52%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
NP Margin 21.64% 17.43% 18.11% 20.20% 16.33% 14.47% 4.51% -
ROE 17.52% 13.47% 12.68% 14.98% 15.11% 13.23% 10.32% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 254.06 226.25 180.04 201.31 197.39 198.02 256.34 -0.13%
EPS 41.52 27.74 22.70 24.42 21.16 16.40 11.56 21.74%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 2.37 2.06 1.79 1.63 1.40 1.24 1.12 12.22%
Adjusted Per Share Value based on latest NOSH - 235,565
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 58.55 52.52 42.59 47.95 47.38 47.31 61.15 -0.66%
EPS 9.57 6.44 5.37 5.82 5.08 3.92 2.76 21.08%
DPS 1.38 0.93 0.95 0.95 0.96 0.96 0.00 -
NAPS 0.5462 0.4782 0.4234 0.3882 0.336 0.2962 0.2672 11.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
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%
P/EPS 4.07 5.95 4.19 4.67 6.99 5.79 8.22 -10.25%
EY 24.57 16.81 23.89 21.42 14.30 17.26 12.17 11.41%
DY 3.55 2.42 4.21 3.51 2.70 4.21 0.00 -
P/NAPS 0.71 0.80 0.53 0.70 1.06 0.77 0.85 -2.73%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
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%
P/EPS 3.73 6.13 4.80 4.22 7.18 5.73 7.61 -10.39%
EY 26.79 16.32 20.83 23.71 13.92 17.45 13.14 11.58%
DY 3.87 2.35 3.67 3.88 2.63 4.26 0.00 -
P/NAPS 0.65 0.83 0.61 0.63 1.09 0.76 0.79 -2.95%

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