[MFCB] YoY Cumulative 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- 236.15%
YoY- 19.93%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 291,622 312,209 289,364 259,554 210,451 236,954 234,129 3.72%
PBT 74,372 57,652 75,714 52,178 46,194 52,957 47,511 7.74%
Tax -19,187 -14,617 -13,092 -6,942 -8,080 -5,093 -9,279 12.85%
NP 55,185 43,035 62,622 45,236 38,114 47,864 38,232 6.30%
-
NP to SH 38,828 27,359 47,290 31,823 26,534 28,744 25,098 7.53%
-
Tax Rate 25.80% 25.35% 17.29% 13.30% 17.49% 9.62% 19.53% -
Total Cost 236,437 269,174 226,742 214,318 172,337 189,090 195,897 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 6,686 6,744 6,833 4,588 4,675 4,708 4,744 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 5.99% 4.68% 8.76% 6.73% 6.34% 7.49% 7.56% -
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 130.83 138.88 127.03 113.13 90.02 100.65 98.70 4.80%
EPS 17.42 12.17 20.76 13.87 11.35 12.21 10.58 8.65%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 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 29.51 31.59 29.28 26.26 21.29 23.97 23.69 3.72%
EPS 3.93 2.77 4.78 3.22 2.68 2.91 2.54 7.53%
DPS 0.68 0.68 0.69 0.46 0.47 0.48 0.48 5.97%
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 1.30 1.21 1.33 1.46 1.06 1.13 1.50 -2.35%
P/EPS 9.76 13.80 8.14 11.90 8.37 9.34 13.99 -5.81%
EY 10.25 7.24 12.28 8.41 11.95 10.71 7.15 6.18%
DY 1.76 1.79 1.78 1.21 2.11 1.75 1.35 4.51%
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 1.39 1.22 1.22 1.50 1.21 1.02 1.54 -1.69%
P/EPS 10.45 13.89 7.47 12.26 9.60 8.44 14.37 -5.16%
EY 9.57 7.20 13.39 8.16 10.41 11.85 6.96 5.44%
DY 1.65 1.78 1.94 1.18 1.83 1.94 1.32 3.78%
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