[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 89.69%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133,920 635,304 465,058 312,209 150,330 610,508 441,326 -54.81%
PBT 30,428 129,102 90,949 57,652 29,338 141,352 112,062 -58.03%
Tax -7,783 -35,440 -22,709 -14,617 -7,064 -28,784 -20,333 -47.25%
NP 22,645 93,662 68,240 43,035 22,274 112,568 91,729 -60.61%
-
NP to SH 16,044 57,927 44,970 27,359 14,423 75,090 67,506 -61.59%
-
Tax Rate 25.58% 27.45% 24.97% 25.35% 24.08% 20.36% 18.14% -
Total Cost 111,275 541,642 396,818 269,174 128,056 497,940 349,597 -53.34%
-
Net Worth 633,726 612,580 593,010 584,497 588,032 561,544 539,410 11.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 15,931 6,738 6,744 - 20,461 6,827 -
Div Payout % - 27.50% 14.99% 24.65% - 27.25% 10.11% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 633,726 612,580 593,010 584,497 588,032 561,544 539,410 11.33%
NOSH 223,143 224,388 224,625 224,806 231,508 227,346 227,599 -1.30%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.91% 14.74% 14.67% 13.78% 14.82% 18.44% 20.78% -
ROE 2.53% 9.46% 7.58% 4.68% 2.45% 13.37% 12.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.02 283.13 207.04 138.88 64.93 268.54 193.90 -54.20%
EPS 7.19 25.81 20.02 12.17 6.23 33.03 29.66 -61.08%
DPS 0.00 7.10 3.00 3.00 0.00 9.00 3.00 -
NAPS 2.84 2.73 2.64 2.60 2.54 2.47 2.37 12.80%
Adjusted Per Share Value based on latest NOSH - 224,973
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.55 64.28 47.05 31.59 15.21 61.77 44.65 -54.80%
EPS 1.62 5.86 4.55 2.77 1.46 7.60 6.83 -61.64%
DPS 0.00 1.61 0.68 0.68 0.00 2.07 0.69 -
NAPS 0.6412 0.6198 0.60 0.5914 0.595 0.5682 0.5458 11.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.58 1.60 1.65 1.68 1.64 1.69 1.45 -
P/RPS 2.63 0.57 0.80 1.21 2.53 0.63 0.75 130.63%
P/EPS 21.97 6.20 8.24 13.80 26.32 5.12 4.89 172.03%
EY 4.55 16.13 12.13 7.24 3.80 19.54 20.46 -63.26%
DY 0.00 4.44 1.82 1.79 0.00 5.33 2.07 -
P/NAPS 0.56 0.59 0.62 0.65 0.65 0.68 0.61 -5.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 -
Price 1.79 1.59 1.61 1.69 1.66 1.73 1.53 -
P/RPS 2.98 0.56 0.78 1.22 2.56 0.64 0.79 142.12%
P/EPS 24.90 6.16 8.04 13.89 26.65 5.24 5.16 185.28%
EY 4.02 16.24 12.43 7.20 3.75 19.09 19.39 -64.93%
DY 0.00 4.47 1.86 1.78 0.00 5.20 1.96 -
P/NAPS 0.63 0.58 0.61 0.65 0.65 0.70 0.65 -2.06%

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