[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.79%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 635,304 465,058 312,209 150,330 610,508 441,326 289,364 68.52%
PBT 129,102 90,949 57,652 29,338 141,352 112,062 75,714 42.49%
Tax -35,440 -22,709 -14,617 -7,064 -28,784 -20,333 -13,092 93.64%
NP 93,662 68,240 43,035 22,274 112,568 91,729 62,622 30.62%
-
NP to SH 57,927 44,970 27,359 14,423 75,090 67,506 47,290 14.41%
-
Tax Rate 27.45% 24.97% 25.35% 24.08% 20.36% 18.14% 17.29% -
Total Cost 541,642 396,818 269,174 128,056 497,940 349,597 226,742 78.22%
-
Net Worth 612,580 593,010 584,497 588,032 561,544 539,410 539,871 8.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,931 6,738 6,744 - 20,461 6,827 6,833 75.37%
Div Payout % 27.50% 14.99% 24.65% - 27.25% 10.11% 14.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 612,580 593,010 584,497 588,032 561,544 539,410 539,871 8.74%
NOSH 224,388 224,625 224,806 231,508 227,346 227,599 227,793 -0.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.74% 14.67% 13.78% 14.82% 18.44% 20.78% 21.64% -
ROE 9.46% 7.58% 4.68% 2.45% 13.37% 12.51% 8.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 283.13 207.04 138.88 64.93 268.54 193.90 127.03 70.21%
EPS 25.81 20.02 12.17 6.23 33.03 29.66 20.76 15.54%
DPS 7.10 3.00 3.00 0.00 9.00 3.00 3.00 77.12%
NAPS 2.73 2.64 2.60 2.54 2.47 2.37 2.37 9.83%
Adjusted Per Share Value based on latest NOSH - 231,508
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.28 47.05 31.59 15.21 61.77 44.65 29.28 68.51%
EPS 5.86 4.55 2.77 1.46 7.60 6.83 4.78 14.47%
DPS 1.61 0.68 0.68 0.00 2.07 0.69 0.69 75.46%
NAPS 0.6198 0.60 0.5914 0.595 0.5682 0.5458 0.5462 8.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.65 1.68 1.64 1.69 1.45 1.69 -
P/RPS 0.57 0.80 1.21 2.53 0.63 0.75 1.33 -43.01%
P/EPS 6.20 8.24 13.80 26.32 5.12 4.89 8.14 -16.52%
EY 16.13 12.13 7.24 3.80 19.54 20.46 12.28 19.83%
DY 4.44 1.82 1.79 0.00 5.33 2.07 1.78 83.41%
P/NAPS 0.59 0.62 0.65 0.65 0.68 0.61 0.71 -11.56%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.59 1.61 1.69 1.66 1.73 1.53 1.55 -
P/RPS 0.56 0.78 1.22 2.56 0.64 0.79 1.22 -40.35%
P/EPS 6.16 8.04 13.89 26.65 5.24 5.16 7.47 -12.01%
EY 16.24 12.43 7.20 3.75 19.09 19.39 13.39 13.66%
DY 4.47 1.86 1.78 0.00 5.20 1.96 1.94 74.00%
P/NAPS 0.58 0.61 0.65 0.65 0.70 0.65 0.65 -7.28%

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