[MFCB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.26%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Revenue 523,323 463,103 500,889 471,813 478,387 519,260 450,221 2.33%
PBT 121,126 117,520 75,139 95,739 94,676 81,163 64,116 10.27%
Tax -21,905 -21,332 -9,066 -13,252 -23,120 -41,924 -33,856 -6.47%
NP 99,221 96,188 66,073 82,487 71,556 39,239 30,260 20.02%
-
NP to SH 65,197 65,626 40,184 50,463 46,120 39,239 30,260 12.52%
-
Tax Rate 18.08% 18.15% 12.07% 13.84% 24.42% 51.65% 52.80% -
Total Cost 424,102 366,915 434,816 389,326 406,831 480,021 419,961 0.15%
-
Net Worth 458,594 444,753 235,220 236,903 313,671 372,736 245,789 10.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Div 17,201 16,318 12,944 13,049 11,800 - 3,545 27.47%
Div Payout % 26.38% 24.87% 32.21% 25.86% 25.59% - 11.72% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Net Worth 458,594 444,753 235,220 236,903 313,671 372,736 245,789 10.05%
NOSH 229,297 232,855 235,220 236,903 235,843 235,909 236,336 -0.46%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
NP Margin 18.96% 20.77% 13.19% 17.48% 14.96% 7.56% 6.72% -
ROE 14.22% 14.76% 17.08% 21.30% 14.70% 10.53% 12.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 228.23 198.88 212.94 199.16 202.84 220.11 190.50 2.81%
EPS 28.43 28.18 17.08 21.30 19.56 16.63 12.80 13.04%
DPS 7.50 7.00 5.50 5.50 5.00 0.00 1.50 28.06%
NAPS 2.00 1.91 1.00 1.00 1.33 1.58 1.04 10.57%
Adjusted Per Share Value based on latest NOSH - 236,903
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 52.95 46.86 50.68 47.74 48.40 52.54 45.55 2.34%
EPS 6.60 6.64 4.07 5.11 4.67 3.97 3.06 12.53%
DPS 1.74 1.65 1.31 1.32 1.19 0.00 0.36 27.39%
NAPS 0.464 0.45 0.238 0.2397 0.3174 0.3771 0.2487 10.05%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 -
Price 1.77 1.41 0.81 1.41 1.10 0.80 1.02 -
P/RPS 0.78 0.71 0.38 0.71 0.54 0.36 0.54 5.81%
P/EPS 6.23 5.00 4.74 6.62 5.63 4.81 7.97 -3.71%
EY 16.06 19.99 21.09 15.11 17.78 20.79 12.55 3.86%
DY 4.24 4.96 6.79 3.90 4.55 0.00 1.47 17.67%
P/NAPS 0.89 0.74 0.81 1.41 0.83 0.51 0.98 -1.46%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 28/02/06 30/08/04 -
Price 1.70 1.57 0.71 1.25 1.47 0.95 0.94 -
P/RPS 0.74 0.79 0.33 0.63 0.72 0.43 0.49 6.54%
P/EPS 5.98 5.57 4.16 5.87 7.52 5.71 7.34 -3.10%
EY 16.73 17.95 24.06 17.04 13.30 17.51 13.62 3.21%
DY 4.41 4.46 7.75 4.40 3.40 0.00 1.60 16.86%
P/NAPS 0.85 0.82 0.71 1.25 1.11 0.60 0.90 -0.87%

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