[MFCB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 44.13%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 440,616 465,058 441,326 386,603 321,392 377,497 349,062 3.95%
PBT 115,943 90,949 112,062 82,260 83,215 65,405 76,407 7.19%
Tax -28,737 -22,709 -20,333 -13,838 -13,141 -7,408 -10,105 19.00%
NP 87,206 68,240 91,729 68,422 70,074 57,997 66,302 4.66%
-
NP to SH 61,918 44,970 67,506 45,867 49,559 34,647 42,668 6.39%
-
Tax Rate 24.79% 24.97% 18.14% 16.82% 15.79% 11.33% 13.23% -
Total Cost 353,410 396,818 349,597 318,181 251,318 319,500 282,760 3.78%
-
Net Worth 679,560 593,010 539,410 495,611 433,991 388,366 351,411 11.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,684 6,738 6,827 4,588 4,666 4,707 4,748 5.85%
Div Payout % 10.80% 14.99% 10.11% 10.01% 9.42% 13.59% 11.13% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 679,560 593,010 539,410 495,611 433,991 388,366 351,411 11.60%
NOSH 222,806 224,625 227,599 229,449 233,328 235,373 237,440 -1.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.79% 14.67% 20.78% 17.70% 21.80% 15.36% 18.99% -
ROE 9.11% 7.58% 12.51% 9.25% 11.42% 8.92% 12.14% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 197.76 207.04 193.90 168.49 137.74 160.38 147.01 5.06%
EPS 27.79 20.02 29.66 19.99 21.24 14.72 17.97 7.52%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 6.98%
NAPS 3.05 2.64 2.37 2.16 1.86 1.65 1.48 12.79%
Adjusted Per Share Value based on latest NOSH - 229,477
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.58 47.05 44.65 39.12 32.52 38.19 35.32 3.95%
EPS 6.26 4.55 6.83 4.64 5.01 3.51 4.32 6.37%
DPS 0.68 0.68 0.69 0.46 0.47 0.48 0.48 5.97%
NAPS 0.6876 0.60 0.5458 0.5015 0.4391 0.3929 0.3556 11.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.65 1.45 1.84 1.17 0.95 1.41 -
P/RPS 0.91 0.80 0.75 1.09 0.85 0.59 0.96 -0.88%
P/EPS 6.48 8.24 4.89 9.20 5.51 6.45 7.85 -3.14%
EY 15.44 12.13 20.46 10.86 18.15 15.49 12.74 3.25%
DY 1.67 1.82 2.07 1.09 1.71 2.11 1.42 2.73%
P/NAPS 0.59 0.62 0.61 0.85 0.63 0.58 0.95 -7.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 1.89 1.61 1.53 1.87 1.21 0.80 1.42 -
P/RPS 0.96 0.78 0.79 1.11 0.88 0.50 0.97 -0.17%
P/EPS 6.80 8.04 5.16 9.35 5.70 5.43 7.90 -2.46%
EY 14.70 12.43 19.39 10.69 17.55 18.40 12.65 2.53%
DY 1.59 1.86 1.96 1.07 1.65 2.50 1.41 2.02%
P/NAPS 0.62 0.61 0.65 0.87 0.65 0.48 0.96 -7.02%

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