[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 15.98%
YoY- -20.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 321,392 210,451 94,386 500,889 377,497 236,954 105,692 109.74%
PBT 83,215 46,194 17,374 75,139 65,405 52,957 26,536 114.09%
Tax -13,141 -8,080 -4,092 -9,066 -7,408 -5,093 -1,949 256.48%
NP 70,074 38,114 13,282 66,073 57,997 47,864 24,587 100.88%
-
NP to SH 49,559 26,534 7,716 40,184 34,647 28,744 14,987 121.79%
-
Tax Rate 15.79% 17.49% 23.55% 12.07% 11.33% 9.62% 7.34% -
Total Cost 251,318 172,337 81,104 434,816 319,500 189,090 81,105 112.39%
-
Net Worth 433,991 418,465 401,044 392,580 388,366 383,724 365,249 12.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,666 4,675 - 12,929 4,707 4,708 - -
Div Payout % 9.42% 17.62% - 32.18% 13.59% 16.38% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 433,991 418,465 401,044 392,580 388,366 383,724 365,249 12.17%
NOSH 233,328 233,779 234,528 235,078 235,373 235,413 235,644 -0.65%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.80% 18.11% 14.07% 13.19% 15.36% 20.20% 23.26% -
ROE 11.42% 6.34% 1.92% 10.24% 8.92% 7.49% 4.10% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 137.74 90.02 40.24 213.07 160.38 100.65 44.85 111.13%
EPS 21.24 11.35 3.29 17.09 14.72 12.21 6.36 123.26%
DPS 2.00 2.00 0.00 5.50 2.00 2.00 0.00 -
NAPS 1.86 1.79 1.71 1.67 1.65 1.63 1.55 12.91%
Adjusted Per Share Value based on latest NOSH - 235,220
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.52 21.29 9.55 50.68 38.19 23.97 10.69 109.80%
EPS 5.01 2.68 0.78 4.07 3.51 2.91 1.52 121.31%
DPS 0.47 0.47 0.00 1.31 0.48 0.48 0.00 -
NAPS 0.4391 0.4234 0.4058 0.3972 0.3929 0.3882 0.3696 12.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.17 0.95 0.73 0.81 0.95 1.14 1.19 -
P/RPS 0.85 1.06 1.81 0.38 0.59 1.13 2.65 -53.10%
P/EPS 5.51 8.37 22.19 4.74 6.45 9.34 18.71 -55.70%
EY 18.15 11.95 4.51 21.10 15.49 10.71 5.34 125.89%
DY 1.71 2.11 0.00 6.79 2.11 1.75 0.00 -
P/NAPS 0.63 0.53 0.43 0.49 0.58 0.70 0.77 -12.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 22/05/08 -
Price 1.21 1.09 0.88 0.71 0.80 1.03 1.28 -
P/RPS 0.88 1.21 2.19 0.33 0.50 1.02 2.85 -54.28%
P/EPS 5.70 9.60 26.75 4.15 5.43 8.44 20.13 -56.84%
EY 17.55 10.41 3.74 24.08 18.40 11.85 4.97 131.71%
DY 1.65 1.83 0.00 7.75 2.50 1.94 0.00 -
P/NAPS 0.65 0.61 0.51 0.43 0.48 0.63 0.83 -15.02%

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