[MFCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 68.07%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 583,244 624,418 578,728 519,108 420,902 473,908 468,258 3.72%
PBT 148,744 115,304 151,428 104,356 92,388 105,914 95,022 7.74%
Tax -38,374 -29,234 -26,184 -13,884 -16,160 -10,186 -18,558 12.85%
NP 110,370 86,070 125,244 90,472 76,228 95,728 76,464 6.30%
-
NP to SH 77,656 54,718 94,580 63,646 53,068 57,488 50,196 7.53%
-
Tax Rate 25.80% 25.35% 17.29% 13.30% 17.49% 9.62% 19.53% -
Total Cost 472,874 538,348 453,484 428,636 344,674 378,180 391,794 3.18%
-
Net Worth 648,619 584,497 539,871 472,641 418,465 383,724 332,109 11.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,373 13,488 13,667 9,177 9,351 9,416 9,488 5.88%
Div Payout % 17.22% 24.65% 14.45% 14.42% 17.62% 16.38% 18.90% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 648,619 584,497 539,871 472,641 418,465 383,724 332,109 11.79%
NOSH 222,893 224,806 227,793 229,437 233,779 235,413 237,221 -1.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.92% 13.78% 21.64% 17.43% 18.11% 20.20% 16.33% -
ROE 11.97% 9.36% 17.52% 13.47% 12.68% 14.98% 15.11% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 261.67 277.76 254.06 226.25 180.04 201.31 197.39 4.80%
EPS 34.84 24.34 41.52 27.74 22.70 24.42 21.16 8.65%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 6.98%
NAPS 2.91 2.60 2.37 2.06 1.79 1.63 1.40 12.95%
Adjusted Per Share Value based on latest NOSH - 229,527
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.01 63.18 58.55 52.52 42.59 47.95 47.38 3.72%
EPS 7.86 5.54 9.57 6.44 5.37 5.82 5.08 7.53%
DPS 1.35 1.36 1.38 0.93 0.95 0.95 0.96 5.84%
NAPS 0.6563 0.5914 0.5462 0.4782 0.4234 0.3882 0.336 11.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.70 1.68 1.69 1.65 0.95 1.14 1.48 -
P/RPS 0.65 0.60 0.67 0.73 0.53 0.57 0.75 -2.35%
P/EPS 4.88 6.90 4.07 5.95 4.19 4.67 6.99 -5.80%
EY 20.49 14.49 24.57 16.81 23.89 21.42 14.30 6.17%
DY 3.53 3.57 3.55 2.42 4.21 3.51 2.70 4.56%
P/NAPS 0.58 0.65 0.71 0.80 0.53 0.70 1.06 -9.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 -
Price 1.82 1.69 1.55 1.70 1.09 1.03 1.52 -
P/RPS 0.70 0.61 0.61 0.75 0.61 0.51 0.77 -1.57%
P/EPS 5.22 6.94 3.73 6.13 4.80 4.22 7.18 -5.17%
EY 19.14 14.40 26.79 16.32 20.83 23.71 13.92 5.44%
DY 3.30 3.55 3.87 2.35 3.67 3.88 2.63 3.85%
P/NAPS 0.63 0.65 0.65 0.83 0.61 0.63 1.09 -8.72%

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