[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.8%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 463,103 321,392 210,451 94,386 500,889 377,497 236,954 56.12%
PBT 117,520 83,215 46,194 17,374 75,139 65,405 52,957 69.88%
Tax -21,332 -13,141 -8,080 -4,092 -9,066 -7,408 -5,093 159.16%
NP 96,188 70,074 38,114 13,282 66,073 57,997 47,864 59.04%
-
NP to SH 65,626 49,559 26,534 7,716 40,184 34,647 28,744 73.12%
-
Tax Rate 18.15% 15.79% 17.49% 23.55% 12.07% 11.33% 9.62% -
Total Cost 366,915 251,318 172,337 81,104 434,816 319,500 189,090 55.38%
-
Net Worth 444,803 433,991 418,465 401,044 392,580 388,366 383,724 10.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,301 4,666 4,675 - 12,929 4,707 4,708 128.35%
Div Payout % 24.84% 9.42% 17.62% - 32.18% 13.59% 16.38% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 444,803 433,991 418,465 401,044 392,580 388,366 383,724 10.31%
NOSH 232,881 233,328 233,779 234,528 235,078 235,373 235,413 -0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.77% 21.80% 18.11% 14.07% 13.19% 15.36% 20.20% -
ROE 14.75% 11.42% 6.34% 1.92% 10.24% 8.92% 7.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 198.86 137.74 90.02 40.24 213.07 160.38 100.65 57.25%
EPS 28.18 21.24 11.35 3.29 17.09 14.72 12.21 74.37%
DPS 7.00 2.00 2.00 0.00 5.50 2.00 2.00 129.99%
NAPS 1.91 1.86 1.79 1.71 1.67 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 234,528
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.86 32.52 21.29 9.55 50.68 38.19 23.97 56.15%
EPS 6.64 5.01 2.68 0.78 4.07 3.51 2.91 73.06%
DPS 1.65 0.47 0.47 0.00 1.31 0.48 0.48 127.25%
NAPS 0.45 0.4391 0.4234 0.4058 0.3972 0.3929 0.3882 10.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.17 0.95 0.73 0.81 0.95 1.14 -
P/RPS 0.71 0.85 1.06 1.81 0.38 0.59 1.13 -26.57%
P/EPS 5.00 5.51 8.37 22.19 4.74 6.45 9.34 -33.99%
EY 19.99 18.15 11.95 4.51 21.10 15.49 10.71 51.42%
DY 4.96 1.71 2.11 0.00 6.79 2.11 1.75 99.89%
P/NAPS 0.74 0.63 0.53 0.43 0.49 0.58 0.70 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 -
Price 1.57 1.21 1.09 0.88 0.71 0.80 1.03 -
P/RPS 0.79 0.88 1.21 2.19 0.33 0.50 1.02 -15.62%
P/EPS 5.57 5.70 9.60 26.75 4.15 5.43 8.44 -24.14%
EY 17.95 17.55 10.41 3.74 24.08 18.40 11.85 31.79%
DY 4.46 1.65 1.83 0.00 7.75 2.50 1.94 73.92%
P/NAPS 0.82 0.65 0.61 0.51 0.43 0.48 0.63 19.15%

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