[MFCB] YoY Cumulative 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- 86.78%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 465,058 441,326 386,603 321,392 377,497 349,062 349,497 4.87%
PBT 90,949 112,062 82,260 83,215 65,405 76,407 68,693 4.78%
Tax -22,709 -20,333 -13,838 -13,141 -7,408 -10,105 -10,493 13.71%
NP 68,240 91,729 68,422 70,074 57,997 66,302 58,200 2.68%
-
NP to SH 44,970 67,506 45,867 49,559 34,647 42,668 34,375 4.57%
-
Tax Rate 24.97% 18.14% 16.82% 15.79% 11.33% 13.23% 15.28% -
Total Cost 396,818 349,597 318,181 251,318 319,500 282,760 291,297 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 6,738 6,827 4,588 4,666 4,707 4,748 4,718 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 7.58% 12.51% 9.25% 11.42% 8.92% 12.14% 11.21% -
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 207.04 193.90 168.49 137.74 160.38 147.01 148.14 5.73%
EPS 20.02 29.66 19.99 21.24 14.72 17.97 14.57 5.43%
DPS 3.00 3.00 2.00 2.00 2.00 2.00 2.00 6.98%
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 47.05 44.65 39.12 32.52 38.19 35.32 35.36 4.87%
EPS 4.55 6.83 4.64 5.01 3.51 4.32 3.48 4.56%
DPS 0.68 0.69 0.46 0.47 0.48 0.48 0.48 5.97%
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 0.80 0.75 1.09 0.85 0.59 0.96 0.65 3.51%
P/EPS 8.24 4.89 9.20 5.51 6.45 7.85 6.66 3.60%
EY 12.13 20.46 10.86 18.15 15.49 12.74 15.02 -3.49%
DY 1.82 2.07 1.09 1.71 2.11 1.42 2.06 -2.04%
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 0.78 0.79 1.11 0.88 0.50 0.97 0.68 2.31%
P/EPS 8.04 5.16 9.35 5.70 5.43 7.90 6.86 2.67%
EY 12.43 19.39 10.69 17.55 18.40 12.65 14.57 -2.61%
DY 1.86 1.96 1.07 1.65 2.50 1.41 2.00 -1.20%
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