[MFCB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.25%
YoY- 86.75%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 614,717 633,353 553,133 512,206 474,386 474,638 478,728 4.25%
PBT 145,822 123,290 144,662 123,504 68,376 101,185 99,338 6.60%
Tax -40,010 -30,309 -28,055 -20,194 -12,053 -9,066 -17,226 15.06%
NP 105,812 92,981 116,607 103,310 56,323 92,119 82,112 4.31%
-
NP to SH 69,396 55,159 80,664 70,915 37,974 54,109 51,856 4.97%
-
Tax Rate 27.44% 24.58% 19.39% 16.35% 17.63% 8.96% 17.34% -
Total Cost 508,905 540,372 436,526 408,896 418,063 382,519 396,616 4.23%
-
Net Worth 648,742 584,932 539,826 472,827 418,437 383,971 333,073 11.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 15,886 20,374 19,444 16,233 12,908 13,002 11,833 5.02%
Div Payout % 22.89% 36.94% 24.11% 22.89% 33.99% 24.03% 22.82% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 648,742 584,932 539,826 472,827 418,437 383,971 333,073 11.74%
NOSH 222,935 224,973 227,774 229,527 233,763 235,565 237,909 -1.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.21% 14.68% 21.08% 20.17% 11.87% 19.41% 17.15% -
ROE 10.70% 9.43% 14.94% 15.00% 9.08% 14.09% 15.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 275.74 281.52 242.84 223.16 202.93 201.49 201.22 5.38%
EPS 31.13 24.52 35.41 30.90 16.24 22.97 21.80 6.11%
DPS 7.10 9.06 8.50 7.00 5.50 5.50 5.00 6.01%
NAPS 2.91 2.60 2.37 2.06 1.79 1.63 1.40 12.95%
Adjusted Per Share Value based on latest NOSH - 229,527
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.20 64.08 55.97 51.82 48.00 48.02 48.44 4.25%
EPS 7.02 5.58 8.16 7.18 3.84 5.47 5.25 4.95%
DPS 1.61 2.06 1.97 1.64 1.31 1.32 1.20 5.01%
NAPS 0.6564 0.5918 0.5462 0.4784 0.4234 0.3885 0.337 11.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.70 1.68 1.69 1.65 0.95 1.14 1.48 -
P/RPS 0.62 0.60 0.70 0.74 0.47 0.57 0.74 -2.90%
P/EPS 5.46 6.85 4.77 5.34 5.85 4.96 6.79 -3.56%
EY 18.31 14.59 20.95 18.72 17.10 20.15 14.73 3.68%
DY 4.18 5.39 5.03 4.24 5.79 4.82 3.38 3.60%
P/NAPS 0.58 0.65 0.71 0.80 0.53 0.70 1.06 -9.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 -
Price 1.82 1.69 1.55 1.70 1.09 1.03 1.52 -
P/RPS 0.66 0.60 0.64 0.76 0.54 0.51 0.76 -2.32%
P/EPS 5.85 6.89 4.38 5.50 6.71 4.48 6.97 -2.87%
EY 17.10 14.51 22.85 18.17 14.90 22.30 14.34 2.97%
DY 3.90 5.36 5.48 4.12 5.05 5.34 3.29 2.87%
P/NAPS 0.63 0.65 0.65 0.83 0.61 0.63 1.09 -8.72%

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