[MFCB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.09%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 512,206 488,870 463,103 444,784 474,386 489,583 500,889 1.50%
PBT 123,504 116,696 117,520 92,949 68,376 65,977 75,139 39.40%
Tax -20,194 -20,135 -21,332 -14,799 -12,053 -11,209 -9,066 70.80%
NP 103,310 96,561 96,188 78,150 56,323 54,768 66,073 34.82%
-
NP to SH 70,915 67,377 65,626 55,096 37,974 32,913 40,184 46.18%
-
Tax Rate 16.35% 17.25% 18.15% 15.92% 17.63% 16.99% 12.07% -
Total Cost 408,896 392,309 366,915 366,634 418,063 434,815 434,816 -4.02%
-
Net Worth 472,827 459,563 444,753 433,905 418,437 401,044 235,220 59.48%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,233 16,318 16,318 12,908 12,908 12,944 12,944 16.34%
Div Payout % 22.89% 24.22% 24.87% 23.43% 33.99% 39.33% 32.21% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 472,827 459,563 444,753 433,905 418,437 401,044 235,220 59.48%
NOSH 229,527 229,781 232,855 233,282 233,763 234,528 235,220 -1.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.17% 19.75% 20.77% 17.57% 11.87% 11.19% 13.19% -
ROE 15.00% 14.66% 14.76% 12.70% 9.08% 8.21% 17.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 223.16 212.75 198.88 190.66 202.93 208.75 212.94 3.18%
EPS 30.90 29.32 28.18 23.62 16.24 14.03 17.08 48.63%
DPS 7.00 7.00 7.00 5.50 5.50 5.50 5.50 17.49%
NAPS 2.06 2.00 1.91 1.86 1.79 1.71 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 233,282
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.82 49.46 46.86 45.00 48.00 49.54 50.68 1.49%
EPS 7.18 6.82 6.64 5.57 3.84 3.33 4.07 46.15%
DPS 1.64 1.65 1.65 1.31 1.31 1.31 1.31 16.20%
NAPS 0.4784 0.465 0.45 0.439 0.4234 0.4058 0.238 59.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.65 1.57 1.41 1.17 0.95 0.73 0.81 -
P/RPS 0.74 0.74 0.71 0.61 0.47 0.35 0.38 56.13%
P/EPS 5.34 5.35 5.00 4.95 5.85 5.20 4.74 8.29%
EY 18.72 18.68 19.99 20.19 17.10 19.22 21.09 -7.65%
DY 4.24 4.46 4.96 4.70 5.79 7.53 6.79 -27.00%
P/NAPS 0.80 0.79 0.74 0.63 0.53 0.43 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 -
Price 1.70 1.68 1.57 1.21 1.09 0.88 0.71 -
P/RPS 0.76 0.79 0.79 0.63 0.54 0.42 0.33 74.66%
P/EPS 5.50 5.73 5.57 5.12 6.71 6.27 4.16 20.52%
EY 18.17 17.45 17.95 19.52 14.90 15.95 24.06 -17.11%
DY 4.12 4.17 4.46 4.55 5.05 6.25 7.75 -34.45%
P/NAPS 0.83 0.84 0.82 0.65 0.61 0.51 0.71 11.00%

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