[MFCB] YoY 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- 22.36%
YoY- 290.06%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 152,849 151,962 127,049 110,941 140,543 114,933 115,709 4.74%
PBT 33,297 36,348 30,082 37,021 12,448 28,896 25,815 4.32%
Tax -8,092 -7,241 -6,896 -5,061 -2,315 -826 -1,443 33.25%
NP 25,205 29,107 23,186 31,960 10,133 28,070 24,372 0.56%
-
NP to SH 17,611 20,216 14,044 23,025 5,903 17,570 15,013 2.69%
-
Tax Rate 24.30% 19.92% 22.92% 13.67% 18.60% 2.86% 5.59% -
Total Cost 127,644 122,855 103,863 78,981 130,410 86,863 91,337 5.73%
-
Net Worth 593,023 539,548 495,670 433,905 388,045 351,875 306,869 11.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 593,023 539,548 495,670 433,905 388,045 351,875 306,869 11.59%
NOSH 224,630 227,657 229,477 233,282 235,179 237,753 236,053 -0.82%
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 16.49% 19.15% 18.25% 28.81% 7.21% 24.42% 21.06% -
ROE 2.97% 3.75% 2.83% 5.31% 1.52% 4.99% 4.89% -
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 68.04 66.75 55.36 47.56 59.76 48.34 49.02 5.61%
EPS 7.84 8.88 6.12 9.87 2.51 7.39 6.36 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 15.47 15.38 12.85 11.22 14.22 11.63 11.71 4.74%
EPS 1.78 2.05 1.42 2.33 0.60 1.78 1.52 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.5459 0.5015 0.439 0.3926 0.356 0.3105 11.59%
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 2.42 2.17 3.32 2.46 1.59 2.92 1.98 3.39%
P/EPS 21.05 16.33 30.07 11.85 37.85 19.08 15.25 5.51%
EY 4.75 6.12 3.33 8.44 2.64 5.24 6.56 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.37 2.29 3.38 2.54 1.34 2.94 2.04 2.52%
P/EPS 20.54 17.23 30.56 12.26 31.87 19.22 15.72 4.55%
EY 4.87 5.80 3.27 8.16 3.14 5.20 6.36 -4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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