[MFCB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 94.42%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Revenue 210,451 236,954 234,129 233,788 302,195 566,881 205,255 0.45%
PBT 46,194 52,957 47,511 42,878 29,233 64,107 31,569 7.16%
Tax -8,080 -5,093 -9,279 -9,050 -15,605 -32,281 -15,977 -11.65%
NP 38,114 47,864 38,232 33,828 13,628 31,826 15,592 17.64%
-
NP to SH 26,534 28,744 25,098 19,362 13,628 31,826 15,592 10.14%
-
Tax Rate 17.49% 9.62% 19.53% 21.11% 53.38% 50.35% 50.61% -
Total Cost 172,337 189,090 195,897 199,960 288,567 535,055 189,663 -1.72%
-
Net Worth 418,465 383,724 332,109 292,791 264,071 276,029 231,167 11.39%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Div 4,675 4,708 4,744 4,722 - - - -
Div Payout % 17.62% 16.38% 18.90% 24.39% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Net Worth 418,465 383,724 332,109 292,791 264,071 276,029 231,167 11.39%
NOSH 233,779 235,413 237,221 236,121 235,778 235,922 235,885 -0.16%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
NP Margin 18.11% 20.20% 16.33% 14.47% 4.51% 5.61% 7.60% -
ROE 6.34% 7.49% 7.56% 6.61% 5.16% 11.53% 6.74% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 90.02 100.65 98.70 99.01 128.17 240.28 87.01 0.62%
EPS 11.35 12.21 10.58 8.20 5.78 13.49 6.61 10.32%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.79 1.63 1.40 1.24 1.12 1.17 0.98 11.57%
Adjusted Per Share Value based on latest NOSH - 236,256
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
RPS 21.29 23.97 23.69 23.65 30.58 57.36 20.77 0.45%
EPS 2.68 2.91 2.54 1.96 1.38 3.22 1.58 10.08%
DPS 0.47 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 0.4234 0.3882 0.336 0.2962 0.2672 0.2793 0.2339 11.39%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 30/06/05 31/12/03 -
Price 0.95 1.14 1.48 0.95 0.95 0.82 1.02 -
P/RPS 1.06 1.13 1.50 0.96 0.74 0.00 1.17 -1.77%
P/EPS 8.37 9.34 13.99 11.59 16.44 0.00 15.43 -10.52%
EY 11.95 10.71 7.15 8.63 6.08 0.00 6.48 11.76%
DY 2.11 1.75 1.35 2.11 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 1.06 0.77 0.85 0.70 1.04 -11.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 31/12/03 CAGR
Date 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 29/08/05 27/02/04 -
Price 1.09 1.03 1.52 0.94 0.88 0.83 1.04 -
P/RPS 1.21 1.02 1.54 0.95 0.69 0.00 1.20 0.15%
P/EPS 9.60 8.44 14.37 11.46 15.22 0.00 15.73 -8.58%
EY 10.41 11.85 6.96 8.72 6.57 0.00 6.36 9.37%
DY 1.83 1.94 1.32 2.13 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.09 0.76 0.79 0.71 1.06 -9.55%

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