[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 64.37%
YoY- -33.38%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 291,622 133,920 635,304 465,058 312,209 150,330 610,508 -38.92%
PBT 74,372 30,428 129,102 90,949 57,652 29,338 141,352 -34.85%
Tax -19,187 -7,783 -35,440 -22,709 -14,617 -7,064 -28,784 -23.71%
NP 55,185 22,645 93,662 68,240 43,035 22,274 112,568 -37.85%
-
NP to SH 38,828 16,044 57,927 44,970 27,359 14,423 75,090 -35.60%
-
Tax Rate 25.80% 25.58% 27.45% 24.97% 25.35% 24.08% 20.36% -
Total Cost 236,437 111,275 541,642 396,818 269,174 128,056 497,940 -39.16%
-
Net Worth 648,619 633,726 612,580 593,010 584,497 588,032 561,544 10.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,686 - 15,931 6,738 6,744 - 20,461 -52.59%
Div Payout % 17.22% - 27.50% 14.99% 24.65% - 27.25% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 648,619 633,726 612,580 593,010 584,497 588,032 561,544 10.09%
NOSH 222,893 223,143 224,388 224,625 224,806 231,508 227,346 -1.31%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.92% 16.91% 14.74% 14.67% 13.78% 14.82% 18.44% -
ROE 5.99% 2.53% 9.46% 7.58% 4.68% 2.45% 13.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 130.83 60.02 283.13 207.04 138.88 64.93 268.54 -38.11%
EPS 17.42 7.19 25.81 20.02 12.17 6.23 33.03 -34.74%
DPS 3.00 0.00 7.10 3.00 3.00 0.00 9.00 -51.95%
NAPS 2.91 2.84 2.73 2.64 2.60 2.54 2.47 11.55%
Adjusted Per Share Value based on latest NOSH - 224,630
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.51 13.55 64.28 47.05 31.59 15.21 61.77 -38.91%
EPS 3.93 1.62 5.86 4.55 2.77 1.46 7.60 -35.60%
DPS 0.68 0.00 1.61 0.68 0.68 0.00 2.07 -52.42%
NAPS 0.6563 0.6412 0.6198 0.60 0.5914 0.595 0.5682 10.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.70 1.58 1.60 1.65 1.68 1.64 1.69 -
P/RPS 1.30 2.63 0.57 0.80 1.21 2.53 0.63 62.15%
P/EPS 9.76 21.97 6.20 8.24 13.80 26.32 5.12 53.80%
EY 10.25 4.55 16.13 12.13 7.24 3.80 19.54 -34.98%
DY 1.76 0.00 4.44 1.82 1.79 0.00 5.33 -52.25%
P/NAPS 0.58 0.56 0.59 0.62 0.65 0.65 0.68 -10.07%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 -
Price 1.82 1.79 1.59 1.61 1.69 1.66 1.73 -
P/RPS 1.39 2.98 0.56 0.78 1.22 2.56 0.64 67.78%
P/EPS 10.45 24.90 6.16 8.04 13.89 26.65 5.24 58.50%
EY 9.57 4.02 16.24 12.43 7.20 3.75 19.09 -36.92%
DY 1.65 0.00 4.47 1.86 1.78 0.00 5.20 -53.51%
P/NAPS 0.63 0.63 0.58 0.61 0.65 0.65 0.70 -6.78%

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