[MFCB] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -21.56%
YoY- -22.0%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 578,046 528,314 444,784 500,248 477,952 467,003 549,292 0.85%
PBT 150,928 116,565 92,949 84,737 102,442 91,884 72,125 13.08%
Tax -28,400 -22,029 -14,799 -10,555 -16,632 -29,456 -37,234 -4.41%
NP 122,528 94,536 78,150 74,182 85,810 62,428 34,891 23.27%
-
NP to SH 86,836 61,934 55,096 42,442 54,413 44,755 34,891 16.40%
-
Tax Rate 18.82% 18.90% 15.92% 12.46% 16.24% 32.06% 51.62% -
Total Cost 455,518 433,778 366,634 426,066 392,142 404,575 514,401 -2.00%
-
Net Worth 539,548 495,670 433,905 388,045 351,875 306,869 287,752 11.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 19,444 16,233 12,908 13,002 11,833 4,725 - -
Div Payout % 22.39% 26.21% 23.43% 30.64% 21.75% 10.56% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 539,548 495,670 433,905 388,045 351,875 306,869 287,752 11.04%
NOSH 227,657 229,477 233,282 235,179 237,753 236,053 235,862 -0.58%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.20% 17.89% 17.57% 14.83% 17.95% 13.37% 6.35% -
ROE 16.09% 12.49% 12.70% 10.94% 15.46% 14.58% 12.13% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 253.91 230.23 190.66 212.71 201.03 197.84 232.89 1.44%
EPS 38.14 26.99 23.62 18.05 22.89 18.96 14.79 17.09%
DPS 8.50 7.00 5.50 5.50 5.00 2.00 0.00 -
NAPS 2.37 2.16 1.86 1.65 1.48 1.30 1.22 11.69%
Adjusted Per Share Value based on latest NOSH - 235,179
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 58.49 53.45 45.00 50.61 48.36 47.25 55.58 0.85%
EPS 8.79 6.27 5.57 4.29 5.51 4.53 3.53 16.41%
DPS 1.97 1.64 1.31 1.32 1.20 0.48 0.00 -
NAPS 0.5459 0.5015 0.439 0.3926 0.356 0.3105 0.2911 11.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.45 1.84 1.17 0.95 1.41 0.97 0.83 -
P/RPS 0.57 0.80 0.61 0.45 0.70 0.49 0.36 7.95%
P/EPS 3.80 6.82 4.95 5.26 6.16 5.12 5.61 -6.28%
EY 26.31 14.67 20.19 19.00 16.23 19.55 17.82 6.70%
DY 5.86 3.80 4.70 5.79 3.55 2.06 0.00 -
P/NAPS 0.61 0.85 0.63 0.58 0.95 0.75 0.68 -1.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 24/11/09 25/11/08 27/11/07 28/11/06 29/11/05 -
Price 1.53 1.87 1.21 0.80 1.42 1.00 0.80 -
P/RPS 0.60 0.81 0.63 0.38 0.71 0.51 0.34 9.92%
P/EPS 4.01 6.93 5.12 4.43 6.20 5.27 5.41 -4.86%
EY 24.93 14.43 19.52 22.56 16.12 18.96 18.49 5.10%
DY 5.56 3.74 4.55 6.88 3.52 2.00 0.00 -
P/NAPS 0.65 0.87 0.65 0.48 0.96 0.77 0.66 -0.25%

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