[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.42%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 386,603 259,554 120,153 463,103 321,392 210,451 94,386 155.77%
PBT 82,260 52,178 16,550 117,520 83,215 46,194 17,374 181.69%
Tax -13,838 -6,942 -2,895 -21,332 -13,141 -8,080 -4,092 125.13%
NP 68,422 45,236 13,655 96,188 70,074 38,114 13,282 197.98%
-
NP to SH 45,867 31,823 9,467 65,626 49,559 26,534 7,716 227.79%
-
Tax Rate 16.82% 13.30% 17.49% 18.15% 15.79% 17.49% 23.55% -
Total Cost 318,181 214,318 106,498 366,915 251,318 172,337 81,104 148.53%
-
Net Worth 495,611 472,641 459,563 444,803 433,991 418,465 401,044 15.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,588 4,588 - 16,301 4,666 4,675 - -
Div Payout % 10.01% 14.42% - 24.84% 9.42% 17.62% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 495,611 472,641 459,563 444,803 433,991 418,465 401,044 15.14%
NOSH 229,449 229,437 229,781 232,881 233,328 233,779 234,528 -1.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.70% 17.43% 11.36% 20.77% 21.80% 18.11% 14.07% -
ROE 9.25% 6.73% 2.06% 14.75% 11.42% 6.34% 1.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 168.49 113.13 52.29 198.86 137.74 90.02 40.24 159.55%
EPS 19.99 13.87 4.12 28.18 21.24 11.35 3.29 232.60%
DPS 2.00 2.00 0.00 7.00 2.00 2.00 0.00 -
NAPS 2.16 2.06 2.00 1.91 1.86 1.79 1.71 16.83%
Adjusted Per Share Value based on latest NOSH - 232,855
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.12 26.26 12.16 46.86 32.52 21.29 9.55 155.79%
EPS 4.64 3.22 0.96 6.64 5.01 2.68 0.78 227.95%
DPS 0.46 0.46 0.00 1.65 0.47 0.47 0.00 -
NAPS 0.5015 0.4782 0.465 0.45 0.4391 0.4234 0.4058 15.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.84 1.65 1.57 1.41 1.17 0.95 0.73 -
P/RPS 1.09 1.46 3.00 0.71 0.85 1.06 1.81 -28.66%
P/EPS 9.20 11.90 38.11 5.00 5.51 8.37 22.19 -44.36%
EY 10.86 8.41 2.62 19.99 18.15 11.95 4.51 79.55%
DY 1.09 1.21 0.00 4.96 1.71 2.11 0.00 -
P/NAPS 0.85 0.80 0.79 0.74 0.63 0.53 0.43 57.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 -
Price 1.87 1.70 1.68 1.57 1.21 1.09 0.88 -
P/RPS 1.11 1.50 3.21 0.79 0.88 1.21 2.19 -36.40%
P/EPS 9.35 12.26 40.78 5.57 5.70 9.60 26.75 -50.34%
EY 10.69 8.16 2.45 17.95 17.55 10.41 3.74 101.27%
DY 1.07 1.18 0.00 4.46 1.65 1.83 0.00 -
P/NAPS 0.87 0.83 0.84 0.82 0.65 0.61 0.51 42.72%

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