[MFCB] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 143.88%
YoY- 36.79%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 120,153 141,711 110,941 116,065 94,386 123,392 140,543 -9.93%
PBT 16,550 34,305 37,021 28,820 17,374 9,734 12,448 20.93%
Tax -2,895 -8,191 -5,061 -3,988 -4,092 -1,658 -2,315 16.08%
NP 13,655 26,114 31,960 24,832 13,282 8,076 10,133 22.02%
-
NP to SH 9,467 16,067 23,025 18,818 7,716 5,537 5,903 37.05%
-
Tax Rate 17.49% 23.88% 13.67% 13.84% 23.55% 17.03% 18.60% -
Total Cost 106,498 115,597 78,981 91,233 81,104 115,316 130,410 -12.64%
-
Net Worth 459,563 444,753 433,905 418,437 401,044 235,220 388,045 11.94%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 11,642 - 4,675 - 8,232 - -
Div Payout % - 72.46% - 24.84% - 148.69% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 459,563 444,753 433,905 418,437 401,044 235,220 388,045 11.94%
NOSH 229,781 232,855 233,282 233,763 234,528 235,220 235,179 -1.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.36% 18.43% 28.81% 21.39% 14.07% 6.54% 7.21% -
ROE 2.06% 3.61% 5.31% 4.50% 1.92% 2.35% 1.52% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.29 60.86 47.56 49.65 40.24 52.46 59.76 -8.52%
EPS 4.12 6.90 9.87 8.05 3.29 2.35 2.51 39.19%
DPS 0.00 5.00 0.00 2.00 0.00 3.50 0.00 -
NAPS 2.00 1.91 1.86 1.79 1.71 1.00 1.65 13.69%
Adjusted Per Share Value based on latest NOSH - 233,763
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.16 14.34 11.22 11.74 9.55 12.48 14.22 -9.91%
EPS 0.96 1.63 2.33 1.90 0.78 0.56 0.60 36.83%
DPS 0.00 1.18 0.00 0.47 0.00 0.83 0.00 -
NAPS 0.465 0.45 0.439 0.4234 0.4058 0.238 0.3926 11.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.57 1.41 1.17 0.95 0.73 0.81 0.95 -
P/RPS 3.00 2.32 2.46 1.91 1.81 1.54 1.59 52.75%
P/EPS 38.11 20.43 11.85 11.80 22.19 34.41 37.85 0.45%
EY 2.62 4.89 8.44 8.47 4.51 2.91 2.64 -0.50%
DY 0.00 3.55 0.00 2.11 0.00 4.32 0.00 -
P/NAPS 0.79 0.74 0.63 0.53 0.43 0.81 0.58 22.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 -
Price 1.68 1.57 1.21 1.09 0.88 0.71 0.80 -
P/RPS 3.21 2.58 2.54 2.20 2.19 1.35 1.34 79.12%
P/EPS 40.78 22.75 12.26 13.54 26.75 30.16 31.87 17.88%
EY 2.45 4.39 8.16 7.39 3.74 3.32 3.14 -15.25%
DY 0.00 3.18 0.00 1.83 0.00 4.93 0.00 -
P/NAPS 0.84 0.82 0.65 0.61 0.51 0.71 0.48 45.26%

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