[MFCB] YoY TTM 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- 45.09%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 634,240 578,046 528,314 444,784 500,248 477,952 467,003 5.22%
PBT 120,239 150,928 116,565 92,949 84,737 102,442 91,884 4.58%
Tax -31,160 -28,400 -22,029 -14,799 -10,555 -16,632 -29,456 0.94%
NP 89,079 122,528 94,536 78,150 74,182 85,810 62,428 6.09%
-
NP to SH 52,554 86,836 61,934 55,096 42,442 54,413 44,755 2.71%
-
Tax Rate 25.92% 18.82% 18.90% 15.92% 12.46% 16.24% 32.06% -
Total Cost 545,161 455,518 433,778 366,634 426,066 392,142 404,575 5.09%
-
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 20,374 19,444 16,233 12,908 13,002 11,833 4,725 27.55%
Div Payout % 38.77% 22.39% 26.21% 23.43% 30.64% 21.75% 10.56% -
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 14.04% 21.20% 17.89% 17.57% 14.83% 17.95% 13.37% -
ROE 8.86% 16.09% 12.49% 12.70% 10.94% 15.46% 14.58% -
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 282.35 253.91 230.23 190.66 212.71 201.03 197.84 6.10%
EPS 23.40 38.14 26.99 23.62 18.05 22.89 18.96 3.56%
DPS 9.07 8.50 7.00 5.50 5.50 5.00 2.00 28.62%
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 64.17 58.49 53.45 45.00 50.61 48.36 47.25 5.22%
EPS 5.32 8.79 6.27 5.57 4.29 5.51 4.53 2.71%
DPS 2.06 1.97 1.64 1.31 1.32 1.20 0.48 27.45%
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 0.58 0.57 0.80 0.61 0.45 0.70 0.49 2.84%
P/EPS 7.05 3.80 6.82 4.95 5.26 6.16 5.12 5.47%
EY 14.18 26.31 14.67 20.19 19.00 16.23 19.55 -5.20%
DY 5.50 5.86 3.80 4.70 5.79 3.55 2.06 17.76%
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 0.57 0.60 0.81 0.63 0.38 0.71 0.51 1.86%
P/EPS 6.88 4.01 6.93 5.12 4.43 6.20 5.27 4.53%
EY 14.53 24.93 14.43 19.52 22.56 16.12 18.96 -4.33%
DY 5.63 5.56 3.74 4.55 6.88 3.52 2.00 18.80%
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