[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 116.91%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 150,330 610,508 441,326 289,364 130,793 523,323 386,603 -46.69%
PBT 29,338 141,352 112,062 75,714 35,040 121,126 82,260 -49.67%
Tax -7,064 -28,784 -20,333 -13,092 -6,450 -21,905 -13,838 -36.10%
NP 22,274 112,568 91,729 62,622 28,590 99,221 68,422 -52.64%
-
NP to SH 14,423 75,090 67,506 47,290 21,802 65,197 45,867 -53.72%
-
Tax Rate 24.08% 20.36% 18.14% 17.29% 18.41% 18.08% 16.82% -
Total Cost 128,056 497,940 349,597 226,742 102,203 424,102 318,181 -45.45%
-
Net Worth 588,032 561,544 539,410 539,871 524,525 515,977 495,611 12.06%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 20,461 6,827 6,833 - 17,199 4,588 -
Div Payout % - 27.25% 10.11% 14.45% - 26.38% 10.01% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 588,032 561,544 539,410 539,871 524,525 515,977 495,611 12.06%
NOSH 231,508 227,346 227,599 227,793 228,054 229,323 229,449 0.59%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.82% 18.44% 20.78% 21.64% 21.86% 18.96% 17.70% -
ROE 2.45% 13.37% 12.51% 8.76% 4.16% 12.64% 9.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.93 268.54 193.90 127.03 57.35 228.20 168.49 -47.01%
EPS 6.23 33.03 29.66 20.76 9.56 28.42 19.99 -53.99%
DPS 0.00 9.00 3.00 3.00 0.00 7.50 2.00 -
NAPS 2.54 2.47 2.37 2.37 2.30 2.25 2.16 11.39%
Adjusted Per Share Value based on latest NOSH - 227,774
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.21 61.77 44.65 29.28 13.23 52.95 39.12 -46.69%
EPS 1.46 7.60 6.83 4.78 2.21 6.60 4.64 -53.70%
DPS 0.00 2.07 0.69 0.69 0.00 1.74 0.46 -
NAPS 0.595 0.5682 0.5458 0.5462 0.5307 0.5221 0.5015 12.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.64 1.69 1.45 1.69 1.72 1.77 1.84 -
P/RPS 2.53 0.63 0.75 1.33 3.00 0.78 1.09 75.21%
P/EPS 26.32 5.12 4.89 8.14 17.99 6.23 9.20 101.39%
EY 3.80 19.54 20.46 12.28 5.56 16.06 10.86 -50.31%
DY 0.00 5.33 2.07 1.78 0.00 4.24 1.09 -
P/NAPS 0.65 0.68 0.61 0.71 0.75 0.79 0.85 -16.36%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 -
Price 1.66 1.73 1.53 1.55 1.74 1.70 1.87 -
P/RPS 2.56 0.64 0.79 1.22 3.03 0.74 1.11 74.47%
P/EPS 26.65 5.24 5.16 7.47 18.20 5.98 9.35 100.90%
EY 3.75 19.09 19.39 13.39 5.49 16.72 10.69 -50.22%
DY 0.00 5.20 1.96 1.94 0.00 4.41 1.07 -
P/NAPS 0.65 0.70 0.65 0.65 0.76 0.76 0.87 -17.64%

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