[MFCB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.19%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 601,320 523,172 480,612 377,544 422,768 460,072 450,752 4.91%
PBT 117,352 140,160 66,200 69,496 106,144 86,808 80,192 6.54%
Tax -28,256 -25,800 -11,580 -16,368 -7,796 -19,460 -40,356 -5.76%
NP 89,096 114,360 54,620 53,128 98,348 67,348 39,836 14.34%
-
NP to SH 57,692 87,208 37,868 30,864 59,948 45,768 39,836 6.36%
-
Tax Rate 24.08% 18.41% 17.49% 23.55% 7.34% 22.42% 50.32% -
Total Cost 512,224 408,812 425,992 324,416 324,420 392,724 410,916 3.73%
-
Net Worth 588,032 524,525 459,563 401,044 365,249 326,914 287,914 12.62%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 588,032 524,525 459,563 401,044 365,249 326,914 287,914 12.62%
NOSH 231,508 228,054 229,781 234,528 235,644 236,894 235,995 -0.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.82% 21.86% 11.36% 14.07% 23.26% 14.64% 8.84% -
ROE 9.81% 16.63% 8.24% 7.70% 16.41% 14.00% 13.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 259.74 229.41 209.16 160.98 179.41 194.21 191.00 5.25%
EPS 24.92 38.24 16.48 13.16 25.44 19.32 16.88 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.30 2.00 1.71 1.55 1.38 1.22 12.98%
Adjusted Per Share Value based on latest NOSH - 234,528
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.84 52.93 48.63 38.20 42.78 46.55 45.61 4.91%
EPS 5.84 8.82 3.83 3.12 6.07 4.63 4.03 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.595 0.5307 0.465 0.4058 0.3696 0.3308 0.2913 12.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.64 1.72 1.57 0.73 1.19 1.60 0.98 -
P/RPS 0.63 0.75 0.75 0.45 0.66 0.82 0.51 3.58%
P/EPS 6.58 4.50 9.53 5.55 4.68 8.28 5.81 2.09%
EY 15.20 22.23 10.50 18.03 21.38 12.08 17.22 -2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 0.79 0.43 0.77 1.16 0.80 -3.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 20/05/11 20/05/10 20/05/09 22/05/08 30/05/07 25/05/06 -
Price 1.66 1.74 1.68 0.88 1.28 1.27 1.01 -
P/RPS 0.64 0.76 0.80 0.55 0.71 0.65 0.53 3.19%
P/EPS 6.66 4.55 10.19 6.69 5.03 6.57 5.98 1.80%
EY 15.01 21.98 9.81 14.95 19.88 15.21 16.71 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.84 0.51 0.83 0.92 0.83 -3.98%

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