[MFCB] QoQ Cumulative 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- 86.78%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 259,554 120,153 463,103 321,392 210,451 94,386 500,889 -35.56%
PBT 52,178 16,550 117,520 83,215 46,194 17,374 75,139 -21.63%
Tax -6,942 -2,895 -21,332 -13,141 -8,080 -4,092 -9,066 -16.34%
NP 45,236 13,655 96,188 70,074 38,114 13,282 66,073 -22.37%
-
NP to SH 31,823 9,467 65,626 49,559 26,534 7,716 40,184 -14.43%
-
Tax Rate 13.30% 17.49% 18.15% 15.79% 17.49% 23.55% 12.07% -
Total Cost 214,318 106,498 366,915 251,318 172,337 81,104 434,816 -37.68%
-
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 4,588 - 16,301 4,666 4,675 - 12,929 -49.97%
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 6.73% 2.06% 14.75% 11.42% 6.34% 1.92% 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 113.13 52.29 198.86 137.74 90.02 40.24 213.07 -34.50%
EPS 13.87 4.12 28.18 21.24 11.35 3.29 17.09 -13.02%
DPS 2.00 0.00 7.00 2.00 2.00 0.00 5.50 -49.14%
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 26.26 12.16 46.86 32.52 21.29 9.55 50.68 -35.56%
EPS 3.22 0.96 6.64 5.01 2.68 0.78 4.07 -14.49%
DPS 0.46 0.00 1.65 0.47 0.47 0.00 1.31 -50.32%
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 1.46 3.00 0.71 0.85 1.06 1.81 0.38 145.91%
P/EPS 11.90 38.11 5.00 5.51 8.37 22.19 4.74 85.03%
EY 8.41 2.62 19.99 18.15 11.95 4.51 21.10 -45.93%
DY 1.21 0.00 4.96 1.71 2.11 0.00 6.79 -68.43%
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 1.50 3.21 0.79 0.88 1.21 2.19 0.33 175.16%
P/EPS 12.26 40.78 5.57 5.70 9.60 26.75 4.15 106.29%
EY 8.16 2.45 17.95 17.55 10.41 3.74 24.08 -51.49%
DY 1.18 0.00 4.46 1.65 1.83 0.00 7.75 -71.58%
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