[MFCB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 39.35%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 141,711 110,941 116,065 94,386 123,392 140,543 131,262 5.22%
PBT 34,305 37,021 28,820 17,374 9,734 12,448 26,421 18.95%
Tax -8,191 -5,061 -3,988 -4,092 -1,658 -2,315 -3,144 89.00%
NP 26,114 31,960 24,832 13,282 8,076 10,133 23,277 7.94%
-
NP to SH 16,067 23,025 18,818 7,716 5,537 5,903 13,757 10.87%
-
Tax Rate 23.88% 13.67% 13.84% 23.55% 17.03% 18.60% 11.90% -
Total Cost 115,597 78,981 91,233 81,104 115,316 130,410 107,985 4.63%
-
Net Worth 444,753 433,905 418,437 401,044 235,220 388,045 383,971 10.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,642 - 4,675 - 8,232 - 4,711 82.48%
Div Payout % 72.46% - 24.84% - 148.69% - 34.25% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 444,753 433,905 418,437 401,044 235,220 388,045 383,971 10.26%
NOSH 232,855 233,282 233,763 234,528 235,220 235,179 235,565 -0.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.43% 28.81% 21.39% 14.07% 6.54% 7.21% 17.73% -
ROE 3.61% 5.31% 4.50% 1.92% 2.35% 1.52% 3.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.86 47.56 49.65 40.24 52.46 59.76 55.72 6.04%
EPS 6.90 9.87 8.05 3.29 2.35 2.51 5.84 11.72%
DPS 5.00 0.00 2.00 0.00 3.50 0.00 2.00 83.89%
NAPS 1.91 1.86 1.79 1.71 1.00 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 234,528
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.34 11.22 11.74 9.55 12.48 14.22 13.28 5.23%
EPS 1.63 2.33 1.90 0.78 0.56 0.60 1.39 11.17%
DPS 1.18 0.00 0.47 0.00 0.83 0.00 0.48 81.85%
NAPS 0.45 0.439 0.4234 0.4058 0.238 0.3926 0.3885 10.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.17 0.95 0.73 0.81 0.95 1.14 -
P/RPS 2.32 2.46 1.91 1.81 1.54 1.59 2.05 8.57%
P/EPS 20.43 11.85 11.80 22.19 34.41 37.85 19.52 3.07%
EY 4.89 8.44 8.47 4.51 2.91 2.64 5.12 -3.00%
DY 3.55 0.00 2.11 0.00 4.32 0.00 1.75 60.04%
P/NAPS 0.74 0.63 0.53 0.43 0.81 0.58 0.70 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 -
Price 1.57 1.21 1.09 0.88 0.71 0.80 1.03 -
P/RPS 2.58 2.54 2.20 2.19 1.35 1.34 1.85 24.74%
P/EPS 22.75 12.26 13.54 26.75 30.16 31.87 17.64 18.42%
EY 4.39 8.16 7.39 3.74 3.32 3.14 5.67 -15.64%
DY 3.18 0.00 1.83 0.00 4.93 0.00 1.94 38.89%
P/NAPS 0.82 0.65 0.61 0.51 0.71 0.48 0.63 19.15%

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