[MFCB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 90.18%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 170,246 152,849 161,879 150,330 169,182 151,962 158,571 4.82%
PBT 38,153 33,297 28,314 29,338 29,290 36,348 40,674 -4.15%
Tax -12,731 -8,092 -7,553 -7,064 -8,451 -7,241 -6,642 53.99%
NP 25,422 25,205 20,761 22,274 20,839 29,107 34,032 -17.59%
-
NP to SH 12,957 17,611 12,936 14,423 7,584 20,216 25,488 -36.17%
-
Tax Rate 33.37% 24.30% 26.68% 24.08% 28.85% 19.92% 16.33% -
Total Cost 144,824 127,644 141,118 128,056 148,343 122,855 124,539 10.53%
-
Net Worth 448,684 593,023 584,932 588,032 454,166 539,548 539,826 -11.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,198 - 6,749 - 13,624 - 6,833 21.80%
Div Payout % 70.99% - 52.17% - 179.65% - 26.81% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 448,684 593,023 584,932 588,032 454,166 539,548 539,826 -11.54%
NOSH 224,342 224,630 224,973 231,508 227,083 227,657 227,774 -1.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.93% 16.49% 12.83% 14.82% 12.32% 19.15% 21.46% -
ROE 2.89% 2.97% 2.21% 2.45% 1.67% 3.75% 4.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.89 68.04 71.95 64.93 74.50 66.75 69.62 5.88%
EPS 5.77 7.84 5.75 6.23 3.34 8.88 11.19 -35.56%
DPS 4.10 0.00 3.00 0.00 6.00 0.00 3.00 23.03%
NAPS 2.00 2.64 2.60 2.54 2.00 2.37 2.37 -10.65%
Adjusted Per Share Value based on latest NOSH - 231,508
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.23 15.47 16.38 15.21 17.12 15.38 16.04 4.86%
EPS 1.31 1.78 1.31 1.46 0.77 2.05 2.58 -36.22%
DPS 0.93 0.00 0.68 0.00 1.38 0.00 0.69 21.90%
NAPS 0.454 0.60 0.5918 0.595 0.4595 0.5459 0.5462 -11.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.65 1.68 1.64 1.69 1.45 1.69 -
P/RPS 2.11 2.42 2.33 2.53 2.27 2.17 2.43 -8.94%
P/EPS 27.70 21.05 29.22 26.32 50.60 16.33 15.10 49.57%
EY 3.61 4.75 3.42 3.80 1.98 6.12 6.62 -33.13%
DY 2.56 0.00 1.79 0.00 3.55 0.00 1.78 27.27%
P/NAPS 0.80 0.62 0.65 0.65 0.85 0.61 0.71 8.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.59 1.61 1.69 1.66 1.73 1.53 1.55 -
P/RPS 2.10 2.37 2.35 2.56 2.32 2.29 2.23 -3.90%
P/EPS 27.53 20.54 29.39 26.65 51.80 17.23 13.85 57.76%
EY 3.63 4.87 3.40 3.75 1.93 5.80 7.22 -36.63%
DY 2.58 0.00 1.78 0.00 3.47 0.00 1.94 20.82%
P/NAPS 0.80 0.61 0.65 0.65 0.87 0.65 0.65 14.77%

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