[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -66.56%
YoY- 130.29%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 610,508 441,326 289,364 130,793 523,323 386,603 259,554 76.58%
PBT 141,352 112,062 75,714 35,040 121,126 82,260 52,178 93.97%
Tax -28,784 -20,333 -13,092 -6,450 -21,905 -13,838 -6,942 157.42%
NP 112,568 91,729 62,622 28,590 99,221 68,422 45,236 83.32%
-
NP to SH 75,090 67,506 47,290 21,802 65,197 45,867 31,823 76.96%
-
Tax Rate 20.36% 18.14% 17.29% 18.41% 18.08% 16.82% 13.30% -
Total Cost 497,940 349,597 226,742 102,203 424,102 318,181 214,318 75.15%
-
Net Worth 561,544 539,410 539,871 524,525 515,977 495,611 472,641 12.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 20,461 6,827 6,833 - 17,199 4,588 4,588 170.20%
Div Payout % 27.25% 10.11% 14.45% - 26.38% 10.01% 14.42% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 561,544 539,410 539,871 524,525 515,977 495,611 472,641 12.14%
NOSH 227,346 227,599 227,793 228,054 229,323 229,449 229,437 -0.60%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.44% 20.78% 21.64% 21.86% 18.96% 17.70% 17.43% -
ROE 13.37% 12.51% 8.76% 4.16% 12.64% 9.25% 6.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.54 193.90 127.03 57.35 228.20 168.49 113.13 77.66%
EPS 33.03 29.66 20.76 9.56 28.42 19.99 13.87 78.04%
DPS 9.00 3.00 3.00 0.00 7.50 2.00 2.00 171.82%
NAPS 2.47 2.37 2.37 2.30 2.25 2.16 2.06 12.82%
Adjusted Per Share Value based on latest NOSH - 228,054
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.77 44.65 29.28 13.23 52.95 39.12 26.26 76.59%
EPS 7.60 6.83 4.78 2.21 6.60 4.64 3.22 76.99%
DPS 2.07 0.69 0.69 0.00 1.74 0.46 0.46 171.82%
NAPS 0.5682 0.5458 0.5462 0.5307 0.5221 0.5015 0.4782 12.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.69 1.45 1.69 1.72 1.77 1.84 1.65 -
P/RPS 0.63 0.75 1.33 3.00 0.78 1.09 1.46 -42.80%
P/EPS 5.12 4.89 8.14 17.99 6.23 9.20 11.90 -42.92%
EY 19.54 20.46 12.28 5.56 16.06 10.86 8.41 75.15%
DY 5.33 2.07 1.78 0.00 4.24 1.09 1.21 167.99%
P/NAPS 0.68 0.61 0.71 0.75 0.79 0.85 0.80 -10.24%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 -
Price 1.73 1.53 1.55 1.74 1.70 1.87 1.70 -
P/RPS 0.64 0.79 1.22 3.03 0.74 1.11 1.50 -43.23%
P/EPS 5.24 5.16 7.47 18.20 5.98 9.35 12.26 -43.17%
EY 19.09 19.39 13.39 5.49 16.72 10.69 8.16 75.95%
DY 5.20 1.96 1.94 0.00 4.41 1.07 1.18 168.06%
P/NAPS 0.70 0.65 0.65 0.76 0.76 0.87 0.83 -10.70%

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