[MFCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 15.38%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 633,353 553,133 512,206 474,386 474,638 478,728 488,362 4.42%
PBT 123,290 144,662 123,504 68,376 101,185 99,338 89,167 5.54%
Tax -30,309 -28,055 -20,194 -12,053 -9,066 -17,226 -40,450 -4.69%
NP 92,981 116,607 103,310 56,323 92,119 82,112 48,717 11.36%
-
NP to SH 55,159 80,664 70,915 37,974 54,109 51,856 40,403 5.32%
-
Tax Rate 24.58% 19.39% 16.35% 17.63% 8.96% 17.34% 45.36% -
Total Cost 540,372 436,526 408,896 418,063 382,519 396,616 439,645 3.49%
-
Net Worth 584,932 539,826 472,827 418,437 383,971 333,073 292,957 12.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 20,374 19,444 16,233 12,908 13,002 11,833 4,725 27.55%
Div Payout % 36.94% 24.11% 22.89% 33.99% 24.03% 22.82% 11.69% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 584,932 539,826 472,827 418,437 383,971 333,073 292,957 12.20%
NOSH 224,973 227,774 229,527 233,763 235,565 237,909 236,256 -0.81%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.68% 21.08% 20.17% 11.87% 19.41% 17.15% 9.98% -
ROE 9.43% 14.94% 15.00% 9.08% 14.09% 15.57% 13.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 281.52 242.84 223.16 202.93 201.49 201.22 206.71 5.27%
EPS 24.52 35.41 30.90 16.24 22.97 21.80 17.10 6.18%
DPS 9.06 8.50 7.00 5.50 5.50 5.00 2.00 28.60%
NAPS 2.60 2.37 2.06 1.79 1.63 1.40 1.24 13.12%
Adjusted Per Share Value based on latest NOSH - 233,763
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.08 55.97 51.82 48.00 48.02 48.44 49.41 4.42%
EPS 5.58 8.16 7.18 3.84 5.47 5.25 4.09 5.30%
DPS 2.06 1.97 1.64 1.31 1.32 1.20 0.48 27.45%
NAPS 0.5918 0.5462 0.4784 0.4234 0.3885 0.337 0.2964 12.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.68 1.69 1.65 0.95 1.14 1.48 0.95 -
P/RPS 0.60 0.70 0.74 0.47 0.57 0.74 0.46 4.52%
P/EPS 6.85 4.77 5.34 5.85 4.96 6.79 5.56 3.53%
EY 14.59 20.95 18.72 17.10 20.15 14.73 18.00 -3.43%
DY 5.39 5.03 4.24 5.79 4.82 3.38 2.11 16.90%
P/NAPS 0.65 0.71 0.80 0.53 0.70 1.06 0.77 -2.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 -
Price 1.69 1.55 1.70 1.09 1.03 1.52 0.94 -
P/RPS 0.60 0.64 0.76 0.54 0.51 0.76 0.45 4.90%
P/EPS 6.89 4.38 5.50 6.71 4.48 6.97 5.50 3.82%
EY 14.51 22.85 18.17 14.90 22.30 14.34 18.19 -3.69%
DY 5.36 5.48 4.12 5.05 5.34 3.29 2.13 16.61%
P/NAPS 0.65 0.65 0.83 0.61 0.63 1.09 0.76 -2.56%

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