[MFCB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -5.32%
YoY- -20.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 444,784 474,386 489,583 500,889 500,248 474,638 462,487 -2.56%
PBT 92,949 68,376 65,977 75,139 84,737 101,185 100,573 -5.11%
Tax -14,799 -12,053 -11,209 -9,066 -10,555 -9,066 -10,336 27.00%
NP 78,150 56,323 54,768 66,073 74,182 92,119 90,237 -9.13%
-
NP to SH 55,096 37,974 32,913 40,184 42,442 54,109 54,008 1.33%
-
Tax Rate 15.92% 17.63% 16.99% 12.07% 12.46% 8.96% 10.28% -
Total Cost 366,634 418,063 434,815 434,816 426,066 382,519 372,250 -1.00%
-
Net Worth 433,905 418,437 401,044 235,220 388,045 383,971 365,249 12.15%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 12,908 12,908 12,944 12,944 13,002 13,002 13,049 -0.72%
Div Payout % 23.43% 33.99% 39.33% 32.21% 30.64% 24.03% 24.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 433,905 418,437 401,044 235,220 388,045 383,971 365,249 12.15%
NOSH 233,282 233,763 234,528 235,220 235,179 235,565 235,644 -0.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.57% 11.87% 11.19% 13.19% 14.83% 19.41% 19.51% -
ROE 12.70% 9.08% 8.21% 17.08% 10.94% 14.09% 14.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 190.66 202.93 208.75 212.94 212.71 201.49 196.26 -1.90%
EPS 23.62 16.24 14.03 17.08 18.05 22.97 22.92 2.02%
DPS 5.50 5.50 5.50 5.50 5.50 5.50 5.50 0.00%
NAPS 1.86 1.79 1.71 1.00 1.65 1.63 1.55 12.91%
Adjusted Per Share Value based on latest NOSH - 235,220
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.00 48.00 49.54 50.68 50.61 48.02 46.79 -2.56%
EPS 5.57 3.84 3.33 4.07 4.29 5.47 5.46 1.33%
DPS 1.31 1.31 1.31 1.31 1.32 1.32 1.32 -0.50%
NAPS 0.439 0.4234 0.4058 0.238 0.3926 0.3885 0.3696 12.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.17 0.95 0.73 0.81 0.95 1.14 1.19 -
P/RPS 0.61 0.47 0.35 0.38 0.45 0.57 0.61 0.00%
P/EPS 4.95 5.85 5.20 4.74 5.26 4.96 5.19 -3.10%
EY 20.19 17.10 19.22 21.09 19.00 20.15 19.26 3.19%
DY 4.70 5.79 7.53 6.79 5.79 4.82 4.62 1.15%
P/NAPS 0.63 0.53 0.43 0.81 0.58 0.70 0.77 -12.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 22/05/08 -
Price 1.21 1.09 0.88 0.71 0.80 1.03 1.28 -
P/RPS 0.63 0.54 0.42 0.33 0.38 0.51 0.65 -2.06%
P/EPS 5.12 6.71 6.27 4.16 4.43 4.48 5.58 -5.56%
EY 19.52 14.90 15.95 24.06 22.56 22.30 17.91 5.90%
DY 4.55 5.05 6.25 7.75 6.88 5.34 4.30 3.83%
P/NAPS 0.65 0.61 0.51 0.71 0.48 0.63 0.83 -15.02%

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