[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 42.75%
YoY- 47.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 312,209 150,330 610,508 441,326 289,364 130,793 523,323 -29.15%
PBT 57,652 29,338 141,352 112,062 75,714 35,040 121,126 -39.06%
Tax -14,617 -7,064 -28,784 -20,333 -13,092 -6,450 -21,905 -23.65%
NP 43,035 22,274 112,568 91,729 62,622 28,590 99,221 -42.73%
-
NP to SH 27,359 14,423 75,090 67,506 47,290 21,802 65,197 -43.97%
-
Tax Rate 25.35% 24.08% 20.36% 18.14% 17.29% 18.41% 18.08% -
Total Cost 269,174 128,056 497,940 349,597 226,742 102,203 424,102 -26.16%
-
Net Worth 584,497 588,032 561,544 539,410 539,871 524,525 515,977 8.67%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,744 - 20,461 6,827 6,833 - 17,199 -46.45%
Div Payout % 24.65% - 27.25% 10.11% 14.45% - 26.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 584,497 588,032 561,544 539,410 539,871 524,525 515,977 8.67%
NOSH 224,806 231,508 227,346 227,599 227,793 228,054 229,323 -1.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.78% 14.82% 18.44% 20.78% 21.64% 21.86% 18.96% -
ROE 4.68% 2.45% 13.37% 12.51% 8.76% 4.16% 12.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.88 64.93 268.54 193.90 127.03 57.35 228.20 -28.20%
EPS 12.17 6.23 33.03 29.66 20.76 9.56 28.42 -43.21%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 7.50 -45.74%
NAPS 2.60 2.54 2.47 2.37 2.37 2.30 2.25 10.12%
Adjusted Per Share Value based on latest NOSH - 227,657
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.59 15.21 61.77 44.65 29.28 13.23 52.95 -29.15%
EPS 2.77 1.46 7.60 6.83 4.78 2.21 6.60 -43.97%
DPS 0.68 0.00 2.07 0.69 0.69 0.00 1.74 -46.57%
NAPS 0.5914 0.595 0.5682 0.5458 0.5462 0.5307 0.5221 8.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.68 1.64 1.69 1.45 1.69 1.72 1.77 -
P/RPS 1.21 2.53 0.63 0.75 1.33 3.00 0.78 34.04%
P/EPS 13.80 26.32 5.12 4.89 8.14 17.99 6.23 70.00%
EY 7.24 3.80 19.54 20.46 12.28 5.56 16.06 -41.23%
DY 1.79 0.00 5.33 2.07 1.78 0.00 4.24 -43.75%
P/NAPS 0.65 0.65 0.68 0.61 0.71 0.75 0.79 -12.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 -
Price 1.69 1.66 1.73 1.53 1.55 1.74 1.70 -
P/RPS 1.22 2.56 0.64 0.79 1.22 3.03 0.74 39.59%
P/EPS 13.89 26.65 5.24 5.16 7.47 18.20 5.98 75.47%
EY 7.20 3.75 19.09 19.39 13.39 5.49 16.72 -43.00%
DY 1.78 0.00 5.20 1.96 1.94 0.00 4.41 -45.41%
P/NAPS 0.65 0.65 0.70 0.65 0.65 0.76 0.76 -9.90%

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