[MFCB] QoQ Cumulative Quarter 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- -85.57%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 523,323 386,603 259,554 120,153 463,103 321,392 210,451 83.24%
PBT 121,126 82,260 52,178 16,550 117,520 83,215 46,194 89.81%
Tax -21,905 -13,838 -6,942 -2,895 -21,332 -13,141 -8,080 94.07%
NP 99,221 68,422 45,236 13,655 96,188 70,074 38,114 88.91%
-
NP to SH 65,197 45,867 31,823 9,467 65,626 49,559 26,534 81.79%
-
Tax Rate 18.08% 16.82% 13.30% 17.49% 18.15% 15.79% 17.49% -
Total Cost 424,102 318,181 214,318 106,498 366,915 251,318 172,337 81.97%
-
Net Worth 515,977 495,611 472,641 459,563 444,803 433,991 418,465 14.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 17,199 4,588 4,588 - 16,301 4,666 4,675 137.74%
Div Payout % 26.38% 10.01% 14.42% - 24.84% 9.42% 17.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 515,977 495,611 472,641 459,563 444,803 433,991 418,465 14.94%
NOSH 229,323 229,449 229,437 229,781 232,881 233,328 233,779 -1.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.96% 17.70% 17.43% 11.36% 20.77% 21.80% 18.11% -
ROE 12.64% 9.25% 6.73% 2.06% 14.75% 11.42% 6.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 228.20 168.49 113.13 52.29 198.86 137.74 90.02 85.60%
EPS 28.42 19.99 13.87 4.12 28.18 21.24 11.35 84.08%
DPS 7.50 2.00 2.00 0.00 7.00 2.00 2.00 140.79%
NAPS 2.25 2.16 2.06 2.00 1.91 1.86 1.79 16.42%
Adjusted Per Share Value based on latest NOSH - 229,781
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.95 39.12 26.26 12.16 46.86 32.52 21.29 83.26%
EPS 6.60 4.64 3.22 0.96 6.64 5.01 2.68 82.06%
DPS 1.74 0.46 0.46 0.00 1.65 0.47 0.47 138.74%
NAPS 0.5221 0.5015 0.4782 0.465 0.45 0.4391 0.4234 14.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.77 1.84 1.65 1.57 1.41 1.17 0.95 -
P/RPS 0.78 1.09 1.46 3.00 0.71 0.85 1.06 -18.44%
P/EPS 6.23 9.20 11.90 38.11 5.00 5.51 8.37 -17.82%
EY 16.06 10.86 8.41 2.62 19.99 18.15 11.95 21.71%
DY 4.24 1.09 1.21 0.00 4.96 1.71 2.11 59.03%
P/NAPS 0.79 0.85 0.80 0.79 0.74 0.63 0.53 30.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 24/08/10 20/05/10 25/02/10 24/11/09 25/08/09 -
Price 1.70 1.87 1.70 1.68 1.57 1.21 1.09 -
P/RPS 0.74 1.11 1.50 3.21 0.79 0.88 1.21 -27.88%
P/EPS 5.98 9.35 12.26 40.78 5.57 5.70 9.60 -26.99%
EY 16.72 10.69 8.16 2.45 17.95 17.55 10.41 37.02%
DY 4.41 1.07 1.18 0.00 4.46 1.65 1.83 79.45%
P/NAPS 0.76 0.87 0.83 0.84 0.82 0.65 0.61 15.73%

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