[MFCB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 71.94%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 480,612 463,103 428,522 420,902 377,544 500,889 503,329 -3.03%
PBT 66,200 117,520 110,953 92,388 69,496 75,139 87,206 -16.79%
Tax -11,580 -21,332 -17,521 -16,160 -16,368 -9,066 -9,877 11.19%
NP 54,620 96,188 93,432 76,228 53,128 66,073 77,329 -20.70%
-
NP to SH 37,868 65,626 66,078 53,068 30,864 40,184 46,196 -12.42%
-
Tax Rate 17.49% 18.15% 15.79% 17.49% 23.55% 12.07% 11.33% -
Total Cost 425,992 366,915 335,090 344,674 324,416 434,816 426,000 -0.00%
-
Net Worth 459,563 444,803 433,991 418,465 401,044 392,580 388,366 11.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 16,301 6,222 9,351 - 12,929 6,276 -
Div Payout % - 24.84% 9.42% 17.62% - 32.18% 13.59% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 459,563 444,803 433,991 418,465 401,044 392,580 388,366 11.88%
NOSH 229,781 232,881 233,328 233,779 234,528 235,078 235,373 -1.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.36% 20.77% 21.80% 18.11% 14.07% 13.19% 15.36% -
ROE 8.24% 14.75% 15.23% 12.68% 7.70% 10.24% 11.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 209.16 198.86 183.66 180.04 160.98 213.07 213.84 -1.46%
EPS 16.48 28.18 28.32 22.70 13.16 17.09 19.63 -11.01%
DPS 0.00 7.00 2.67 4.00 0.00 5.50 2.67 -
NAPS 2.00 1.91 1.86 1.79 1.71 1.67 1.65 13.69%
Adjusted Per Share Value based on latest NOSH - 233,763
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.63 46.86 43.36 42.59 38.20 50.68 50.93 -3.03%
EPS 3.83 6.64 6.69 5.37 3.12 4.07 4.67 -12.39%
DPS 0.00 1.65 0.63 0.95 0.00 1.31 0.64 -
NAPS 0.465 0.45 0.4391 0.4234 0.4058 0.3972 0.3929 11.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.57 1.41 1.17 0.95 0.73 0.81 0.95 -
P/RPS 0.75 0.71 0.64 0.53 0.45 0.38 0.44 42.74%
P/EPS 9.53 5.00 4.13 4.19 5.55 4.74 4.84 57.16%
EY 10.50 19.99 24.21 23.89 18.03 21.10 20.66 -36.34%
DY 0.00 4.96 2.28 4.21 0.00 6.79 2.81 -
P/NAPS 0.79 0.74 0.63 0.53 0.43 0.49 0.58 22.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 -
Price 1.68 1.57 1.21 1.09 0.88 0.71 0.80 -
P/RPS 0.80 0.79 0.66 0.61 0.55 0.33 0.37 67.28%
P/EPS 10.19 5.57 4.27 4.80 6.69 4.15 4.08 84.18%
EY 9.81 17.95 23.40 20.83 14.95 24.08 24.53 -45.74%
DY 0.00 4.46 2.20 3.67 0.00 7.75 3.33 -
P/NAPS 0.84 0.82 0.65 0.61 0.51 0.43 0.48 45.26%

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