[MFCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.67%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 618,894 630,045 533,963 488,870 489,583 462,487 480,717 4.29%
PBT 130,192 135,650 139,616 116,696 65,977 100,573 96,339 5.14%
Tax -36,159 -29,398 -25,460 -20,135 -11,209 -10,336 -17,905 12.41%
NP 94,033 106,252 114,156 96,561 54,768 90,237 78,434 3.06%
-
NP to SH 59,548 67,711 77,532 67,377 32,913 54,008 47,603 3.79%
-
Tax Rate 27.77% 21.67% 18.24% 17.25% 16.99% 10.28% 18.59% -
Total Cost 524,861 523,793 419,807 392,309 434,815 372,250 402,283 4.52%
-
Net Worth 633,726 588,032 524,525 459,563 401,044 365,249 326,914 11.65%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 15,947 20,458 17,201 16,318 12,944 13,049 11,800 5.14%
Div Payout % 26.78% 30.21% 22.19% 24.22% 39.33% 24.16% 24.79% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 633,726 588,032 524,525 459,563 401,044 365,249 326,914 11.65%
NOSH 223,143 231,508 228,054 229,781 234,528 235,644 236,894 -0.99%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.19% 16.86% 21.38% 19.75% 11.19% 19.51% 16.32% -
ROE 9.40% 11.51% 14.78% 14.66% 8.21% 14.79% 14.56% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 277.35 272.15 234.14 212.75 208.75 196.26 202.92 5.34%
EPS 26.69 29.25 34.00 29.32 14.03 22.92 20.09 4.84%
DPS 7.10 9.00 7.50 7.00 5.50 5.50 5.00 6.01%
NAPS 2.84 2.54 2.30 2.00 1.71 1.55 1.38 12.76%
Adjusted Per Share Value based on latest NOSH - 229,781
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.62 63.75 54.03 49.46 49.54 46.79 48.64 4.29%
EPS 6.02 6.85 7.84 6.82 3.33 5.46 4.82 3.77%
DPS 1.61 2.07 1.74 1.65 1.31 1.32 1.19 5.16%
NAPS 0.6412 0.595 0.5307 0.465 0.4058 0.3696 0.3308 11.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.58 1.64 1.72 1.57 0.73 1.19 1.60 -
P/RPS 0.57 0.60 0.73 0.74 0.35 0.61 0.79 -5.28%
P/EPS 5.92 5.61 5.06 5.35 5.20 5.19 7.96 -4.81%
EY 16.89 17.83 19.77 18.68 19.22 19.26 12.56 5.05%
DY 4.49 5.49 4.36 4.46 7.53 4.62 3.13 6.19%
P/NAPS 0.56 0.65 0.75 0.79 0.43 0.77 1.16 -11.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 22/05/08 30/05/07 -
Price 1.79 1.66 1.74 1.68 0.88 1.28 1.27 -
P/RPS 0.65 0.61 0.74 0.79 0.42 0.65 0.63 0.52%
P/EPS 6.71 5.68 5.12 5.73 6.27 5.58 6.32 1.00%
EY 14.91 17.62 19.54 17.45 15.95 17.91 15.82 -0.98%
DY 3.97 5.42 4.31 4.17 6.25 4.30 3.94 0.12%
P/NAPS 0.63 0.65 0.76 0.84 0.51 0.83 0.92 -6.11%

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