[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 42.14%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 441,326 289,364 130,793 523,323 386,603 259,554 120,153 137.86%
PBT 112,062 75,714 35,040 121,126 82,260 52,178 16,550 257.49%
Tax -20,333 -13,092 -6,450 -21,905 -13,838 -6,942 -2,895 266.31%
NP 91,729 62,622 28,590 99,221 68,422 45,236 13,655 255.60%
-
NP to SH 67,506 47,290 21,802 65,197 45,867 31,823 9,467 270.02%
-
Tax Rate 18.14% 17.29% 18.41% 18.08% 16.82% 13.30% 17.49% -
Total Cost 349,597 226,742 102,203 424,102 318,181 214,318 106,498 120.71%
-
Net Worth 539,410 539,871 524,525 515,977 495,611 472,641 459,563 11.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,827 6,833 - 17,199 4,588 4,588 - -
Div Payout % 10.11% 14.45% - 26.38% 10.01% 14.42% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 539,410 539,871 524,525 515,977 495,611 472,641 459,563 11.26%
NOSH 227,599 227,793 228,054 229,323 229,449 229,437 229,781 -0.63%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.78% 21.64% 21.86% 18.96% 17.70% 17.43% 11.36% -
ROE 12.51% 8.76% 4.16% 12.64% 9.25% 6.73% 2.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.90 127.03 57.35 228.20 168.49 113.13 52.29 139.38%
EPS 29.66 20.76 9.56 28.42 19.99 13.87 4.12 272.38%
DPS 3.00 3.00 0.00 7.50 2.00 2.00 0.00 -
NAPS 2.37 2.37 2.30 2.25 2.16 2.06 2.00 11.96%
Adjusted Per Share Value based on latest NOSH - 229,297
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.65 29.28 13.23 52.95 39.12 26.26 12.16 137.81%
EPS 6.83 4.78 2.21 6.60 4.64 3.22 0.96 269.47%
DPS 0.69 0.69 0.00 1.74 0.46 0.46 0.00 -
NAPS 0.5458 0.5462 0.5307 0.5221 0.5015 0.4782 0.465 11.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.45 1.69 1.72 1.77 1.84 1.65 1.57 -
P/RPS 0.75 1.33 3.00 0.78 1.09 1.46 3.00 -60.28%
P/EPS 4.89 8.14 17.99 6.23 9.20 11.90 38.11 -74.52%
EY 20.46 12.28 5.56 16.06 10.86 8.41 2.62 293.12%
DY 2.07 1.78 0.00 4.24 1.09 1.21 0.00 -
P/NAPS 0.61 0.71 0.75 0.79 0.85 0.80 0.79 -15.82%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 20/05/10 -
Price 1.53 1.55 1.74 1.70 1.87 1.70 1.68 -
P/RPS 0.79 1.22 3.03 0.74 1.11 1.50 3.21 -60.69%
P/EPS 5.16 7.47 18.20 5.98 9.35 12.26 40.78 -74.76%
EY 19.39 13.39 5.49 16.72 10.69 8.16 2.45 296.63%
DY 1.96 1.94 0.00 4.41 1.07 1.18 0.00 -
P/NAPS 0.65 0.65 0.76 0.76 0.87 0.83 0.84 -15.70%

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