[MFCB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.01%
YoY- -20.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 428,522 420,902 377,544 500,889 503,329 473,908 422,768 0.90%
PBT 110,953 92,388 69,496 75,139 87,206 105,914 106,144 2.99%
Tax -17,521 -16,160 -16,368 -9,066 -9,877 -10,186 -7,796 71.49%
NP 93,432 76,228 53,128 66,073 77,329 95,728 98,348 -3.35%
-
NP to SH 66,078 53,068 30,864 40,184 46,196 57,488 59,948 6.69%
-
Tax Rate 15.79% 17.49% 23.55% 12.07% 11.33% 9.62% 7.34% -
Total Cost 335,090 344,674 324,416 434,816 426,000 378,180 324,420 2.17%
-
Net Worth 433,991 418,465 401,044 392,580 388,366 383,724 365,249 12.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,222 9,351 - 12,929 6,276 9,416 - -
Div Payout % 9.42% 17.62% - 32.18% 13.59% 16.38% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 433,991 418,465 401,044 392,580 388,366 383,724 365,249 12.17%
NOSH 233,328 233,779 234,528 235,078 235,373 235,413 235,644 -0.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.80% 18.11% 14.07% 13.19% 15.36% 20.20% 23.26% -
ROE 15.23% 12.68% 7.70% 10.24% 11.89% 14.98% 16.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 183.66 180.04 160.98 213.07 213.84 201.31 179.41 1.57%
EPS 28.32 22.70 13.16 17.09 19.63 24.42 25.44 7.40%
DPS 2.67 4.00 0.00 5.50 2.67 4.00 0.00 -
NAPS 1.86 1.79 1.71 1.67 1.65 1.63 1.55 12.91%
Adjusted Per Share Value based on latest NOSH - 235,220
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.36 42.59 38.20 50.68 50.93 47.95 42.78 0.90%
EPS 6.69 5.37 3.12 4.07 4.67 5.82 6.07 6.69%
DPS 0.63 0.95 0.00 1.31 0.64 0.95 0.00 -
NAPS 0.4391 0.4234 0.4058 0.3972 0.3929 0.3882 0.3696 12.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.17 0.95 0.73 0.81 0.95 1.14 1.19 -
P/RPS 0.64 0.53 0.45 0.38 0.44 0.57 0.66 -2.02%
P/EPS 4.13 4.19 5.55 4.74 4.84 4.67 4.68 -7.98%
EY 24.21 23.89 18.03 21.10 20.66 21.42 21.38 8.63%
DY 2.28 4.21 0.00 6.79 2.81 3.51 0.00 -
P/NAPS 0.63 0.53 0.43 0.49 0.58 0.70 0.77 -12.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 22/05/08 -
Price 1.21 1.09 0.88 0.71 0.80 1.03 1.28 -
P/RPS 0.66 0.61 0.55 0.33 0.37 0.51 0.71 -4.74%
P/EPS 4.27 4.80 6.69 4.15 4.08 4.22 5.03 -10.33%
EY 23.40 20.83 14.95 24.08 24.53 23.71 19.88 11.46%
DY 2.20 3.67 0.00 7.75 3.33 3.88 0.00 -
P/NAPS 0.65 0.61 0.51 0.43 0.48 0.63 0.83 -15.02%

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