[MFCB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.35%
YoY- 45.23%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Revenue 139,401 116,065 131,262 119,111 121,100 147,538 138,123 0.18%
PBT 35,628 28,820 26,421 25,809 22,830 14,153 16,477 16.66%
Tax -4,047 -3,988 -3,144 -4,414 -5,113 -8,121 -9,233 -15.19%
NP 31,581 24,832 23,277 21,395 17,717 6,032 7,244 34.22%
-
NP to SH 22,356 18,818 13,757 13,656 9,403 6,032 7,244 25.26%
-
Tax Rate 11.36% 13.84% 11.90% 17.10% 22.40% 57.38% 56.04% -
Total Cost 107,820 91,233 107,985 97,716 103,383 141,506 130,879 -3.79%
-
Net Worth 472,827 418,437 383,971 333,073 292,957 263,900 276,074 11.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Div 4,590 4,675 4,711 4,758 4,725 - - -
Div Payout % 20.53% 24.84% 34.25% 34.84% 50.25% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Net Worth 472,827 418,437 383,971 333,073 292,957 263,900 276,074 11.35%
NOSH 229,527 233,763 235,565 237,909 236,256 235,625 235,960 -0.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
NP Margin 22.65% 21.39% 17.73% 17.96% 14.63% 4.09% 5.24% -
ROE 4.73% 4.50% 3.58% 4.10% 3.21% 2.29% 2.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 60.73 49.65 55.72 50.07 51.26 62.62 58.54 0.73%
EPS 9.74 8.05 5.84 5.75 3.98 2.56 3.07 25.95%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 2.06 1.79 1.63 1.40 1.24 1.12 1.17 11.97%
Adjusted Per Share Value based on latest NOSH - 237,909
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
RPS 14.10 11.74 13.28 12.05 12.25 14.93 13.98 0.17%
EPS 2.26 1.90 1.39 1.38 0.95 0.61 0.73 25.34%
DPS 0.46 0.47 0.48 0.48 0.48 0.00 0.00 -
NAPS 0.4784 0.4234 0.3885 0.337 0.2964 0.267 0.2793 11.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 30/06/05 -
Price 1.65 0.95 1.14 1.48 0.95 0.95 0.82 -
P/RPS 2.72 1.91 2.05 2.96 1.85 1.52 0.00 -
P/EPS 16.94 11.80 19.52 25.78 23.87 37.11 0.00 -
EY 5.90 8.47 5.12 3.88 4.19 2.69 0.00 -
DY 1.21 2.11 1.75 1.35 2.11 0.00 0.00 -
P/NAPS 0.80 0.53 0.70 1.06 0.77 0.85 0.70 2.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 30/06/05 CAGR
Date 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 29/08/05 -
Price 1.70 1.09 1.03 1.52 0.94 0.88 0.83 -
P/RPS 2.80 2.20 1.85 3.04 1.83 1.41 0.00 -
P/EPS 17.45 13.54 17.64 26.48 23.62 34.38 0.00 -
EY 5.73 7.39 5.67 3.78 4.23 2.91 0.00 -
DY 1.18 1.83 1.94 1.32 2.13 0.00 0.00 -
P/NAPS 0.83 0.61 0.63 1.09 0.76 0.79 0.71 3.17%

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