[MFCB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.36%
YoY- 290.06%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 139,401 120,153 141,711 110,941 116,065 94,386 123,392 8.49%
PBT 35,628 16,550 34,305 37,021 28,820 17,374 9,734 138.06%
Tax -4,047 -2,895 -8,191 -5,061 -3,988 -4,092 -1,658 81.58%
NP 31,581 13,655 26,114 31,960 24,832 13,282 8,076 148.83%
-
NP to SH 22,356 9,467 16,067 23,025 18,818 7,716 5,537 154.20%
-
Tax Rate 11.36% 17.49% 23.88% 13.67% 13.84% 23.55% 17.03% -
Total Cost 107,820 106,498 115,597 78,981 91,233 81,104 115,316 -4.39%
-
Net Worth 472,827 459,563 444,753 433,905 418,437 401,044 235,220 59.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,590 - 11,642 - 4,675 - 8,232 -32.32%
Div Payout % 20.53% - 72.46% - 24.84% - 148.69% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 472,827 459,563 444,753 433,905 418,437 401,044 235,220 59.48%
NOSH 229,527 229,781 232,855 233,282 233,763 234,528 235,220 -1.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.65% 11.36% 18.43% 28.81% 21.39% 14.07% 6.54% -
ROE 4.73% 2.06% 3.61% 5.31% 4.50% 1.92% 2.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.73 52.29 60.86 47.56 49.65 40.24 52.46 10.28%
EPS 9.74 4.12 6.90 9.87 8.05 3.29 2.35 158.69%
DPS 2.00 0.00 5.00 0.00 2.00 0.00 3.50 -31.20%
NAPS 2.06 2.00 1.91 1.86 1.79 1.71 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 233,282
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.10 12.16 14.34 11.22 11.74 9.55 12.48 8.50%
EPS 2.26 0.96 1.63 2.33 1.90 0.78 0.56 154.13%
DPS 0.46 0.00 1.18 0.00 0.47 0.00 0.83 -32.60%
NAPS 0.4784 0.465 0.45 0.439 0.4234 0.4058 0.238 59.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.65 1.57 1.41 1.17 0.95 0.73 0.81 -
P/RPS 2.72 3.00 2.32 2.46 1.91 1.81 1.54 46.26%
P/EPS 16.94 38.11 20.43 11.85 11.80 22.19 34.41 -37.73%
EY 5.90 2.62 4.89 8.44 8.47 4.51 2.91 60.39%
DY 1.21 0.00 3.55 0.00 2.11 0.00 4.32 -57.29%
P/NAPS 0.80 0.79 0.74 0.63 0.53 0.43 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 -
Price 1.70 1.68 1.57 1.21 1.09 0.88 0.71 -
P/RPS 2.80 3.21 2.58 2.54 2.20 2.19 1.35 62.85%
P/EPS 17.45 40.78 22.75 12.26 13.54 26.75 30.16 -30.63%
EY 5.73 2.45 4.39 8.16 7.39 3.74 3.32 44.02%
DY 1.18 0.00 3.18 0.00 1.83 0.00 4.93 -61.55%
P/NAPS 0.83 0.84 0.82 0.65 0.61 0.51 0.71 11.00%

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