[MFCB] YoY Annualized Quarter 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- 24.52%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 620,077 588,434 515,470 428,522 503,329 465,416 465,996 4.87%
PBT 121,265 149,416 109,680 110,953 87,206 101,876 91,590 4.78%
Tax -30,278 -27,110 -18,450 -17,521 -9,877 -13,473 -13,990 13.71%
NP 90,986 122,305 91,229 93,432 77,329 88,402 77,600 2.68%
-
NP to SH 59,960 90,008 61,156 66,078 46,196 56,890 45,833 4.57%
-
Tax Rate 24.97% 18.14% 16.82% 15.79% 11.33% 13.22% 15.27% -
Total Cost 529,090 466,129 424,241 335,090 426,000 377,013 388,396 5.28%
-
Net Worth 593,010 539,410 495,611 433,991 388,366 351,411 306,708 11.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,985 9,103 6,118 6,222 6,276 6,331 6,291 6.11%
Div Payout % 14.99% 10.11% 10.01% 9.42% 13.59% 11.13% 13.73% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 593,010 539,410 495,611 433,991 388,366 351,411 306,708 11.60%
NOSH 224,625 227,599 229,449 233,328 235,373 237,440 235,929 -0.81%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.67% 20.78% 17.70% 21.80% 15.36% 18.99% 16.65% -
ROE 10.11% 16.69% 12.34% 15.23% 11.89% 16.19% 14.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 276.05 258.54 224.66 183.66 213.84 196.01 197.51 5.73%
EPS 26.69 39.55 26.65 28.32 19.63 23.96 19.43 5.42%
DPS 4.00 4.00 2.67 2.67 2.67 2.67 2.67 6.96%
NAPS 2.64 2.37 2.16 1.86 1.65 1.48 1.30 12.52%
Adjusted Per Share Value based on latest NOSH - 233,282
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.74 59.54 52.15 43.36 50.93 47.09 47.15 4.87%
EPS 6.07 9.11 6.19 6.69 4.67 5.76 4.64 4.57%
DPS 0.91 0.92 0.62 0.63 0.64 0.64 0.64 6.03%
NAPS 0.60 0.5458 0.5015 0.4391 0.3929 0.3556 0.3103 11.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.45 1.84 1.17 0.95 1.41 0.97 -
P/RPS 0.60 0.56 0.82 0.64 0.44 0.72 0.49 3.42%
P/EPS 6.18 3.67 6.90 4.13 4.84 5.88 4.99 3.62%
EY 16.18 27.27 14.49 24.21 20.66 16.99 20.03 -3.49%
DY 2.42 2.76 1.45 2.28 2.81 1.89 2.75 -2.10%
P/NAPS 0.62 0.61 0.85 0.63 0.58 0.95 0.75 -3.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.61 1.53 1.87 1.21 0.80 1.42 1.00 -
P/RPS 0.58 0.59 0.83 0.66 0.37 0.72 0.51 2.16%
P/EPS 6.03 3.87 7.02 4.27 4.08 5.93 5.15 2.66%
EY 16.58 25.85 14.25 23.40 24.53 16.87 19.43 -2.60%
DY 2.48 2.61 1.43 2.20 3.33 1.88 2.67 -1.22%
P/NAPS 0.61 0.65 0.87 0.65 0.48 0.96 0.77 -3.80%

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