[MFCB] YoY Quarter 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
QoQ- -21.77%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Revenue 141,711 123,392 122,751 128,890 117,506 130,879 99,051 5.65%
PBT 34,305 9,734 19,332 25,983 23,191 13,922 15,002 13.54%
Tax -8,191 -1,658 -3,147 -6,475 -12,811 -8,439 -5,407 6.58%
NP 26,114 8,076 16,185 19,508 10,380 5,483 9,595 16.62%
-
NP to SH 16,067 5,537 7,795 11,745 10,380 5,483 9,595 8.24%
-
Tax Rate 23.88% 17.03% 16.28% 24.92% 55.24% 60.62% 36.04% -
Total Cost 115,597 115,316 106,566 109,382 107,126 125,396 89,456 4.01%
-
Net Worth 444,753 235,220 236,903 313,671 372,736 245,789 212,174 12.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 30/06/03 CAGR
Div 11,642 8,232 8,291 7,075 - 3,545 - -
Div Payout % 72.46% 148.69% 106.37% 60.24% - 64.66% - -
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 444,753 235,220 236,903 313,671 372,736 245,789 212,174 12.04%
NOSH 232,855 235,220 236,903 235,843 235,909 236,336 235,749 -0.18%
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 18.43% 6.54% 13.19% 15.14% 8.83% 4.19% 9.69% -
ROE 3.61% 2.35% 3.29% 3.74% 2.78% 2.23% 4.52% -
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 60.86 52.46 51.81 54.65 49.81 55.38 42.02 5.85%
EPS 6.90 2.35 3.28 4.98 4.40 2.32 4.07 8.44%
DPS 5.00 3.50 3.50 3.00 0.00 1.50 0.00 -
NAPS 1.91 1.00 1.00 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 14.34 12.48 12.42 13.04 11.89 13.24 10.02 5.66%
EPS 1.63 0.56 0.79 1.19 1.05 0.55 0.97 8.29%
DPS 1.18 0.83 0.84 0.72 0.00 0.36 0.00 -
NAPS 0.45 0.238 0.2397 0.3174 0.3771 0.2487 0.2147 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 2.32 1.54 2.72 2.01 0.00 1.84 1.69 4.98%
P/EPS 20.43 34.41 42.85 22.09 0.00 43.97 17.44 2.46%
EY 4.89 2.91 2.33 4.53 0.00 2.27 5.73 -2.40%
DY 3.55 4.32 2.48 2.73 0.00 1.47 0.00 -
P/NAPS 0.74 0.81 1.41 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 2.58 1.35 2.41 2.69 0.00 1.70 1.69 6.71%
P/EPS 22.75 30.16 37.99 29.52 0.00 40.52 17.44 4.16%
EY 4.39 3.32 2.63 3.39 0.00 2.47 5.73 -4.00%
DY 3.18 4.93 2.80 2.04 0.00 1.60 0.00 -
P/NAPS 0.82 0.71 1.25 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