[MFCB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.52%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 519,108 480,612 463,103 428,522 420,902 377,544 500,889 2.41%
PBT 104,356 66,200 117,520 110,953 92,388 69,496 75,139 24.55%
Tax -13,884 -11,580 -21,332 -17,521 -16,160 -16,368 -9,066 32.96%
NP 90,472 54,620 96,188 93,432 76,228 53,128 66,073 23.37%
-
NP to SH 63,646 37,868 65,626 66,078 53,068 30,864 40,184 35.99%
-
Tax Rate 13.30% 17.49% 18.15% 15.79% 17.49% 23.55% 12.07% -
Total Cost 428,636 425,992 366,915 335,090 344,674 324,416 434,816 -0.95%
-
Net Worth 472,641 459,563 444,803 433,991 418,465 401,044 392,580 13.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,177 - 16,301 6,222 9,351 - 12,929 -20.47%
Div Payout % 14.42% - 24.84% 9.42% 17.62% - 32.18% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 472,641 459,563 444,803 433,991 418,465 401,044 392,580 13.20%
NOSH 229,437 229,781 232,881 233,328 233,779 234,528 235,078 -1.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.43% 11.36% 20.77% 21.80% 18.11% 14.07% 13.19% -
ROE 13.47% 8.24% 14.75% 15.23% 12.68% 7.70% 10.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 226.25 209.16 198.86 183.66 180.04 160.98 213.07 4.09%
EPS 27.74 16.48 28.18 28.32 22.70 13.16 17.09 38.23%
DPS 4.00 0.00 7.00 2.67 4.00 0.00 5.50 -19.17%
NAPS 2.06 2.00 1.91 1.86 1.79 1.71 1.67 15.06%
Adjusted Per Share Value based on latest NOSH - 233,282
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.52 48.63 46.86 43.36 42.59 38.20 50.68 2.41%
EPS 6.44 3.83 6.64 6.69 5.37 3.12 4.07 35.90%
DPS 0.93 0.00 1.65 0.63 0.95 0.00 1.31 -20.46%
NAPS 0.4782 0.465 0.45 0.4391 0.4234 0.4058 0.3972 13.20%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.65 1.57 1.41 1.17 0.95 0.73 0.81 -
P/RPS 0.73 0.75 0.71 0.64 0.53 0.45 0.38 54.71%
P/EPS 5.95 9.53 5.00 4.13 4.19 5.55 4.74 16.41%
EY 16.81 10.50 19.99 24.21 23.89 18.03 21.10 -14.09%
DY 2.42 0.00 4.96 2.28 4.21 0.00 6.79 -49.82%
P/NAPS 0.80 0.79 0.74 0.63 0.53 0.43 0.49 38.77%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 -
Price 1.70 1.68 1.57 1.21 1.09 0.88 0.71 -
P/RPS 0.75 0.80 0.79 0.66 0.61 0.55 0.33 73.12%
P/EPS 6.13 10.19 5.57 4.27 4.80 6.69 4.15 29.79%
EY 16.32 9.81 17.95 23.40 20.83 14.95 24.08 -22.89%
DY 2.35 0.00 4.46 2.20 3.67 0.00 7.75 -54.96%
P/NAPS 0.83 0.84 0.82 0.65 0.61 0.51 0.43 55.21%

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