[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.23%
YoY- 15.17%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 465,058 312,209 150,330 610,508 441,326 289,364 130,793 132.42%
PBT 90,949 57,652 29,338 141,352 112,062 75,714 35,040 88.53%
Tax -22,709 -14,617 -7,064 -28,784 -20,333 -13,092 -6,450 130.90%
NP 68,240 43,035 22,274 112,568 91,729 62,622 28,590 78.31%
-
NP to SH 44,970 27,359 14,423 75,090 67,506 47,290 21,802 61.82%
-
Tax Rate 24.97% 25.35% 24.08% 20.36% 18.14% 17.29% 18.41% -
Total Cost 396,818 269,174 128,056 497,940 349,597 226,742 102,203 146.42%
-
Net Worth 593,010 584,497 588,032 561,544 539,410 539,871 524,525 8.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,738 6,744 - 20,461 6,827 6,833 - -
Div Payout % 14.99% 24.65% - 27.25% 10.11% 14.45% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 593,010 584,497 588,032 561,544 539,410 539,871 524,525 8.50%
NOSH 224,625 224,806 231,508 227,346 227,599 227,793 228,054 -1.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.67% 13.78% 14.82% 18.44% 20.78% 21.64% 21.86% -
ROE 7.58% 4.68% 2.45% 13.37% 12.51% 8.76% 4.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 207.04 138.88 64.93 268.54 193.90 127.03 57.35 134.78%
EPS 20.02 12.17 6.23 33.03 29.66 20.76 9.56 63.46%
DPS 3.00 3.00 0.00 9.00 3.00 3.00 0.00 -
NAPS 2.64 2.60 2.54 2.47 2.37 2.37 2.30 9.59%
Adjusted Per Share Value based on latest NOSH - 227,083
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 47.05 31.59 15.21 61.77 44.65 29.28 13.23 132.44%
EPS 4.55 2.77 1.46 7.60 6.83 4.78 2.21 61.62%
DPS 0.68 0.68 0.00 2.07 0.69 0.69 0.00 -
NAPS 0.60 0.5914 0.595 0.5682 0.5458 0.5462 0.5307 8.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.65 1.68 1.64 1.69 1.45 1.69 1.72 -
P/RPS 0.80 1.21 2.53 0.63 0.75 1.33 3.00 -58.47%
P/EPS 8.24 13.80 26.32 5.12 4.89 8.14 17.99 -40.49%
EY 12.13 7.24 3.80 19.54 20.46 12.28 5.56 67.97%
DY 1.82 1.79 0.00 5.33 2.07 1.78 0.00 -
P/NAPS 0.62 0.65 0.65 0.68 0.61 0.71 0.75 -11.88%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 -
Price 1.61 1.69 1.66 1.73 1.53 1.55 1.74 -
P/RPS 0.78 1.22 2.56 0.64 0.79 1.22 3.03 -59.43%
P/EPS 8.04 13.89 26.65 5.24 5.16 7.47 18.20 -41.90%
EY 12.43 7.20 3.75 19.09 19.39 13.39 5.49 72.16%
DY 1.86 1.78 0.00 5.20 1.96 1.94 0.00 -
P/NAPS 0.61 0.65 0.65 0.70 0.65 0.65 0.76 -13.59%

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