[MFCB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.14%
YoY- -12.89%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 157,702 133,920 170,246 152,849 161,879 150,330 169,182 -4.58%
PBT 43,944 30,428 38,153 33,297 28,314 29,338 29,290 31.08%
Tax -11,404 -7,783 -12,731 -8,092 -7,553 -7,064 -8,451 22.13%
NP 32,540 22,645 25,422 25,205 20,761 22,274 20,839 34.63%
-
NP to SH 22,784 16,044 12,957 17,611 12,936 14,423 7,584 108.34%
-
Tax Rate 25.95% 25.58% 33.37% 24.30% 26.68% 24.08% 28.85% -
Total Cost 125,162 111,275 144,824 127,644 141,118 128,056 148,343 -10.71%
-
Net Worth 648,742 633,726 448,684 593,023 584,932 588,032 454,166 26.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,688 - 9,198 - 6,749 - 13,624 -37.79%
Div Payout % 29.35% - 70.99% - 52.17% - 179.65% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 648,742 633,726 448,684 593,023 584,932 588,032 454,166 26.86%
NOSH 222,935 223,143 224,342 224,630 224,973 231,508 227,083 -1.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.63% 16.91% 14.93% 16.49% 12.83% 14.82% 12.32% -
ROE 3.51% 2.53% 2.89% 2.97% 2.21% 2.45% 1.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.74 60.02 75.89 68.04 71.95 64.93 74.50 -3.39%
EPS 10.22 7.19 5.77 7.84 5.75 6.23 3.34 110.91%
DPS 3.00 0.00 4.10 0.00 3.00 0.00 6.00 -37.03%
NAPS 2.91 2.84 2.00 2.64 2.60 2.54 2.00 28.43%
Adjusted Per Share Value based on latest NOSH - 224,630
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.96 13.55 17.23 15.47 16.38 15.21 17.12 -4.57%
EPS 2.31 1.62 1.31 1.78 1.31 1.46 0.77 108.14%
DPS 0.68 0.00 0.93 0.00 0.68 0.00 1.38 -37.64%
NAPS 0.6564 0.6412 0.454 0.60 0.5918 0.595 0.4595 26.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.70 1.58 1.60 1.65 1.68 1.64 1.69 -
P/RPS 2.40 2.63 2.11 2.42 2.33 2.53 2.27 3.78%
P/EPS 16.63 21.97 27.70 21.05 29.22 26.32 50.60 -52.40%
EY 6.01 4.55 3.61 4.75 3.42 3.80 1.98 109.78%
DY 1.76 0.00 2.56 0.00 1.79 0.00 3.55 -37.38%
P/NAPS 0.58 0.56 0.80 0.62 0.65 0.65 0.85 -22.51%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 -
Price 1.82 1.79 1.59 1.61 1.69 1.66 1.73 -
P/RPS 2.57 2.98 2.10 2.37 2.35 2.56 2.32 7.06%
P/EPS 17.81 24.90 27.53 20.54 29.39 26.65 51.80 -50.95%
EY 5.62 4.02 3.63 4.87 3.40 3.75 1.93 104.04%
DY 1.65 0.00 2.58 0.00 1.78 0.00 3.47 -39.10%
P/NAPS 0.63 0.63 0.80 0.61 0.65 0.65 0.87 -19.37%

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