[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 44.13%
YoY- -7.45%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 289,364 130,793 523,323 386,603 259,554 120,153 463,103 -26.97%
PBT 75,714 35,040 121,126 82,260 52,178 16,550 117,520 -25.46%
Tax -13,092 -6,450 -21,905 -13,838 -6,942 -2,895 -21,332 -27.84%
NP 62,622 28,590 99,221 68,422 45,236 13,655 96,188 -24.94%
-
NP to SH 47,290 21,802 65,197 45,867 31,823 9,467 65,626 -19.67%
-
Tax Rate 17.29% 18.41% 18.08% 16.82% 13.30% 17.49% 18.15% -
Total Cost 226,742 102,203 424,102 318,181 214,318 106,498 366,915 -27.51%
-
Net Worth 539,871 524,525 515,977 495,611 472,641 459,563 444,803 13.82%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,833 - 17,199 4,588 4,588 - 16,301 -44.07%
Div Payout % 14.45% - 26.38% 10.01% 14.42% - 24.84% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 539,871 524,525 515,977 495,611 472,641 459,563 444,803 13.82%
NOSH 227,793 228,054 229,323 229,449 229,437 229,781 232,881 -1.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.64% 21.86% 18.96% 17.70% 17.43% 11.36% 20.77% -
ROE 8.76% 4.16% 12.64% 9.25% 6.73% 2.06% 14.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 127.03 57.35 228.20 168.49 113.13 52.29 198.86 -25.88%
EPS 20.76 9.56 28.42 19.99 13.87 4.12 28.18 -18.47%
DPS 3.00 0.00 7.50 2.00 2.00 0.00 7.00 -43.24%
NAPS 2.37 2.30 2.25 2.16 2.06 2.00 1.91 15.51%
Adjusted Per Share Value based on latest NOSH - 229,477
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.28 13.23 52.95 39.12 26.26 12.16 46.86 -26.97%
EPS 4.78 2.21 6.60 4.64 3.22 0.96 6.64 -19.72%
DPS 0.69 0.00 1.74 0.46 0.46 0.00 1.65 -44.16%
NAPS 0.5462 0.5307 0.5221 0.5015 0.4782 0.465 0.45 13.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.69 1.72 1.77 1.84 1.65 1.57 1.41 -
P/RPS 1.33 3.00 0.78 1.09 1.46 3.00 0.71 52.13%
P/EPS 8.14 17.99 6.23 9.20 11.90 38.11 5.00 38.51%
EY 12.28 5.56 16.06 10.86 8.41 2.62 19.99 -27.80%
DY 1.78 0.00 4.24 1.09 1.21 0.00 4.96 -49.59%
P/NAPS 0.71 0.75 0.79 0.85 0.80 0.79 0.74 -2.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 20/05/10 25/02/10 -
Price 1.55 1.74 1.70 1.87 1.70 1.68 1.57 -
P/RPS 1.22 3.03 0.74 1.11 1.50 3.21 0.79 33.71%
P/EPS 7.47 18.20 5.98 9.35 12.26 40.78 5.57 21.67%
EY 13.39 5.49 16.72 10.69 8.16 2.45 17.95 -17.79%
DY 1.94 0.00 4.41 1.07 1.18 0.00 4.46 -42.67%
P/NAPS 0.65 0.76 0.76 0.87 0.83 0.84 0.82 -14.38%

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