[MFCB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.19%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 463,103 428,522 420,902 377,544 500,889 503,329 473,908 -1.52%
PBT 117,520 110,953 92,388 69,496 75,139 87,206 105,914 7.15%
Tax -21,332 -17,521 -16,160 -16,368 -9,066 -9,877 -10,186 63.46%
NP 96,188 93,432 76,228 53,128 66,073 77,329 95,728 0.31%
-
NP to SH 65,626 66,078 53,068 30,864 40,184 46,196 57,488 9.20%
-
Tax Rate 18.15% 15.79% 17.49% 23.55% 12.07% 11.33% 9.62% -
Total Cost 366,915 335,090 344,674 324,416 434,816 426,000 378,180 -1.99%
-
Net Worth 444,803 433,991 418,465 401,044 392,580 388,366 383,724 10.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,301 6,222 9,351 - 12,929 6,276 9,416 44.03%
Div Payout % 24.84% 9.42% 17.62% - 32.18% 13.59% 16.38% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 444,803 433,991 418,465 401,044 392,580 388,366 383,724 10.31%
NOSH 232,881 233,328 233,779 234,528 235,078 235,373 235,413 -0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.77% 21.80% 18.11% 14.07% 13.19% 15.36% 20.20% -
ROE 14.75% 15.23% 12.68% 7.70% 10.24% 11.89% 14.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 198.86 183.66 180.04 160.98 213.07 213.84 201.31 -0.81%
EPS 28.18 28.32 22.70 13.16 17.09 19.63 24.42 9.98%
DPS 7.00 2.67 4.00 0.00 5.50 2.67 4.00 45.07%
NAPS 1.91 1.86 1.79 1.71 1.67 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 234,528
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.86 43.36 42.59 38.20 50.68 50.93 47.95 -1.51%
EPS 6.64 6.69 5.37 3.12 4.07 4.67 5.82 9.15%
DPS 1.65 0.63 0.95 0.00 1.31 0.64 0.95 44.34%
NAPS 0.45 0.4391 0.4234 0.4058 0.3972 0.3929 0.3882 10.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.17 0.95 0.73 0.81 0.95 1.14 -
P/RPS 0.71 0.64 0.53 0.45 0.38 0.44 0.57 15.72%
P/EPS 5.00 4.13 4.19 5.55 4.74 4.84 4.67 4.64%
EY 19.99 24.21 23.89 18.03 21.10 20.66 21.42 -4.48%
DY 4.96 2.28 4.21 0.00 6.79 2.81 3.51 25.84%
P/NAPS 0.74 0.63 0.53 0.43 0.49 0.58 0.70 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 -
Price 1.57 1.21 1.09 0.88 0.71 0.80 1.03 -
P/RPS 0.79 0.66 0.61 0.55 0.33 0.37 0.51 33.76%
P/EPS 5.57 4.27 4.80 6.69 4.15 4.08 4.22 20.26%
EY 17.95 23.40 20.83 14.95 24.08 24.53 23.71 -16.89%
DY 4.46 2.20 3.67 0.00 7.75 3.33 3.88 9.70%
P/NAPS 0.82 0.65 0.61 0.51 0.43 0.48 0.63 19.15%

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