[MFCB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.64%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 151,962 158,571 130,793 136,720 127,049 139,401 120,153 16.93%
PBT 36,348 40,674 35,040 38,866 30,082 35,628 16,550 68.88%
Tax -7,241 -6,642 -6,450 -8,067 -6,896 -4,047 -2,895 84.15%
NP 29,107 34,032 28,590 30,799 23,186 31,581 13,655 65.55%
-
NP to SH 20,216 25,488 21,802 19,330 14,044 22,356 9,467 65.75%
-
Tax Rate 19.92% 16.33% 18.41% 20.76% 22.92% 11.36% 17.49% -
Total Cost 122,855 124,539 102,203 105,921 103,863 107,820 106,498 9.98%
-
Net Worth 539,548 539,826 524,525 458,594 495,670 472,827 459,563 11.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,833 - 12,611 - 4,590 - -
Div Payout % - 26.81% - 65.24% - 20.53% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 539,548 539,826 524,525 458,594 495,670 472,827 459,563 11.27%
NOSH 227,657 227,774 228,054 229,297 229,477 229,527 229,781 -0.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.15% 21.46% 21.86% 22.53% 18.25% 22.65% 11.36% -
ROE 3.75% 4.72% 4.16% 4.22% 2.83% 4.73% 2.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.75 69.62 57.35 59.63 55.36 60.73 52.29 17.65%
EPS 8.88 11.19 9.56 8.42 6.12 9.74 4.12 66.77%
DPS 0.00 3.00 0.00 5.50 0.00 2.00 0.00 -
NAPS 2.37 2.37 2.30 2.00 2.16 2.06 2.00 11.96%
Adjusted Per Share Value based on latest NOSH - 229,297
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.38 16.04 13.23 13.83 12.85 14.10 12.16 16.93%
EPS 2.05 2.58 2.21 1.96 1.42 2.26 0.96 65.75%
DPS 0.00 0.69 0.00 1.28 0.00 0.46 0.00 -
NAPS 0.5459 0.5462 0.5307 0.464 0.5015 0.4784 0.465 11.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.45 1.69 1.72 1.77 1.84 1.65 1.57 -
P/RPS 2.17 2.43 3.00 2.97 3.32 2.72 3.00 -19.40%
P/EPS 16.33 15.10 17.99 21.00 30.07 16.94 38.11 -43.13%
EY 6.12 6.62 5.56 4.76 3.33 5.90 2.62 75.95%
DY 0.00 1.78 0.00 3.11 0.00 1.21 0.00 -
P/NAPS 0.61 0.71 0.75 0.89 0.85 0.80 0.79 -15.82%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 20/05/10 -
Price 1.53 1.55 1.74 1.70 1.87 1.70 1.68 -
P/RPS 2.29 2.23 3.03 2.85 3.38 2.80 3.21 -20.14%
P/EPS 17.23 13.85 18.20 20.17 30.56 17.45 40.78 -43.66%
EY 5.80 7.22 5.49 4.96 3.27 5.73 2.45 77.53%
DY 0.00 1.94 0.00 3.24 0.00 1.18 0.00 -
P/NAPS 0.65 0.65 0.76 0.85 0.87 0.83 0.84 -15.70%

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