[MFCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.11%
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 528,314 512,206 488,870 463,103 444,784 474,386 489,583 5.20%
PBT 116,565 123,504 116,696 117,520 92,949 68,376 65,977 46.09%
Tax -22,029 -20,194 -20,135 -21,332 -14,799 -12,053 -11,209 56.83%
NP 94,536 103,310 96,561 96,188 78,150 56,323 54,768 43.84%
-
NP to SH 61,934 70,915 67,377 65,626 55,096 37,974 32,913 52.36%
-
Tax Rate 18.90% 16.35% 17.25% 18.15% 15.92% 17.63% 16.99% -
Total Cost 433,778 408,896 392,309 366,915 366,634 418,063 434,815 -0.15%
-
Net Worth 495,670 472,827 459,563 444,753 433,905 418,437 401,044 15.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,233 16,233 16,318 16,318 12,908 12,908 12,944 16.27%
Div Payout % 26.21% 22.89% 24.22% 24.87% 23.43% 33.99% 39.33% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 495,670 472,827 459,563 444,753 433,905 418,437 401,044 15.15%
NOSH 229,477 229,527 229,781 232,855 233,282 233,763 234,528 -1.43%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.89% 20.17% 19.75% 20.77% 17.57% 11.87% 11.19% -
ROE 12.49% 15.00% 14.66% 14.76% 12.70% 9.08% 8.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 230.23 223.16 212.75 198.88 190.66 202.93 208.75 6.74%
EPS 26.99 30.90 29.32 28.18 23.62 16.24 14.03 54.61%
DPS 7.00 7.00 7.00 7.00 5.50 5.50 5.50 17.42%
NAPS 2.16 2.06 2.00 1.91 1.86 1.79 1.71 16.83%
Adjusted Per Share Value based on latest NOSH - 232,855
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.45 51.82 49.46 46.86 45.00 48.00 49.54 5.18%
EPS 6.27 7.18 6.82 6.64 5.57 3.84 3.33 52.42%
DPS 1.64 1.64 1.65 1.65 1.31 1.31 1.31 16.14%
NAPS 0.5015 0.4784 0.465 0.45 0.439 0.4234 0.4058 15.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.84 1.65 1.57 1.41 1.17 0.95 0.73 -
P/RPS 0.80 0.74 0.74 0.71 0.61 0.47 0.35 73.43%
P/EPS 6.82 5.34 5.35 5.00 4.95 5.85 5.20 19.79%
EY 14.67 18.72 18.68 19.99 20.19 17.10 19.22 -16.46%
DY 3.80 4.24 4.46 4.96 4.70 5.79 7.53 -36.58%
P/NAPS 0.85 0.80 0.79 0.74 0.63 0.53 0.43 57.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 -
Price 1.87 1.70 1.68 1.57 1.21 1.09 0.88 -
P/RPS 0.81 0.76 0.79 0.79 0.63 0.54 0.42 54.87%
P/EPS 6.93 5.50 5.73 5.57 5.12 6.71 6.27 6.89%
EY 14.43 18.17 17.45 17.95 19.52 14.90 15.95 -6.45%
DY 3.74 4.12 4.17 4.46 4.55 5.05 6.25 -28.96%
P/NAPS 0.87 0.83 0.84 0.82 0.65 0.61 0.51 42.72%

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