[MFCB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -30.22%
YoY- 190.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 127,049 139,401 120,153 141,711 110,941 116,065 94,386 21.88%
PBT 30,082 35,628 16,550 34,305 37,021 28,820 17,374 44.14%
Tax -6,896 -4,047 -2,895 -8,191 -5,061 -3,988 -4,092 41.56%
NP 23,186 31,581 13,655 26,114 31,960 24,832 13,282 44.93%
-
NP to SH 14,044 22,356 9,467 16,067 23,025 18,818 7,716 49.01%
-
Tax Rate 22.92% 11.36% 17.49% 23.88% 13.67% 13.84% 23.55% -
Total Cost 103,863 107,820 106,498 115,597 78,981 91,233 81,104 17.90%
-
Net Worth 495,670 472,827 459,563 444,753 433,905 418,437 401,044 15.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,590 - 11,642 - 4,675 - -
Div Payout % - 20.53% - 72.46% - 24.84% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 495,670 472,827 459,563 444,753 433,905 418,437 401,044 15.15%
NOSH 229,477 229,527 229,781 232,855 233,282 233,763 234,528 -1.43%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.25% 22.65% 11.36% 18.43% 28.81% 21.39% 14.07% -
ROE 2.83% 4.73% 2.06% 3.61% 5.31% 4.50% 1.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.36 60.73 52.29 60.86 47.56 49.65 40.24 23.67%
EPS 6.12 9.74 4.12 6.90 9.87 8.05 3.29 51.19%
DPS 0.00 2.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 2.16 2.06 2.00 1.91 1.86 1.79 1.71 16.83%
Adjusted Per Share Value based on latest NOSH - 232,855
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.85 14.10 12.16 14.34 11.22 11.74 9.55 21.85%
EPS 1.42 2.26 0.96 1.63 2.33 1.90 0.78 49.04%
DPS 0.00 0.46 0.00 1.18 0.00 0.47 0.00 -
NAPS 0.5015 0.4784 0.465 0.45 0.439 0.4234 0.4058 15.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.84 1.65 1.57 1.41 1.17 0.95 0.73 -
P/RPS 3.32 2.72 3.00 2.32 2.46 1.91 1.81 49.78%
P/EPS 30.07 16.94 38.11 20.43 11.85 11.80 22.19 22.43%
EY 3.33 5.90 2.62 4.89 8.44 8.47 4.51 -18.29%
DY 0.00 1.21 0.00 3.55 0.00 2.11 0.00 -
P/NAPS 0.85 0.80 0.79 0.74 0.63 0.53 0.43 57.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 -
Price 1.87 1.70 1.68 1.57 1.21 1.09 0.88 -
P/RPS 3.38 2.80 3.21 2.58 2.54 2.20 2.19 33.51%
P/EPS 30.56 17.45 40.78 22.75 12.26 13.54 26.75 9.27%
EY 3.27 5.73 2.45 4.39 8.16 7.39 3.74 -8.55%
DY 0.00 1.18 0.00 3.18 0.00 1.83 0.00 -
P/NAPS 0.87 0.83 0.84 0.82 0.65 0.61 0.51 42.72%

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