[MFCB] YoY Cumulative 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- -80.8%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 150,330 130,793 120,153 94,386 105,692 115,018 112,688 4.91%
PBT 29,338 35,040 16,550 17,374 26,536 21,702 20,048 6.54%
Tax -7,064 -6,450 -2,895 -4,092 -1,949 -4,865 -10,089 -5.76%
NP 22,274 28,590 13,655 13,282 24,587 16,837 9,959 14.34%
-
NP to SH 14,423 21,802 9,467 7,716 14,987 11,442 9,959 6.36%
-
Tax Rate 24.08% 18.41% 17.49% 23.55% 7.34% 22.42% 50.32% -
Total Cost 128,056 102,203 106,498 81,104 81,105 98,181 102,729 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 2.45% 4.16% 2.06% 1.92% 4.10% 3.50% 3.46% -
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 64.93 57.35 52.29 40.24 44.85 48.55 47.75 5.25%
EPS 6.23 9.56 4.12 3.29 6.36 4.83 4.22 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 15.21 13.23 12.16 9.55 10.69 11.64 11.40 4.91%
EPS 1.46 2.21 0.96 0.78 1.52 1.16 1.01 6.32%
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 2.53 3.00 3.00 1.81 2.65 3.30 2.05 3.56%
P/EPS 26.32 17.99 38.11 22.19 18.71 33.13 23.22 2.10%
EY 3.80 5.56 2.62 4.51 5.34 3.02 4.31 -2.07%
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 2.56 3.03 3.21 2.19 2.85 2.62 2.12 3.19%
P/EPS 26.65 18.20 40.78 26.75 20.13 26.29 23.93 1.80%
EY 3.75 5.49 2.45 3.74 4.97 3.80 4.18 -1.79%
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