[MFCB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.31%
YoY- -49.25%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133,920 170,246 152,849 161,879 150,330 169,182 151,962 -8.07%
PBT 30,428 38,153 33,297 28,314 29,338 29,290 36,348 -11.16%
Tax -7,783 -12,731 -8,092 -7,553 -7,064 -8,451 -7,241 4.92%
NP 22,645 25,422 25,205 20,761 22,274 20,839 29,107 -15.39%
-
NP to SH 16,044 12,957 17,611 12,936 14,423 7,584 20,216 -14.26%
-
Tax Rate 25.58% 33.37% 24.30% 26.68% 24.08% 28.85% 19.92% -
Total Cost 111,275 144,824 127,644 141,118 128,056 148,343 122,855 -6.38%
-
Net Worth 633,726 448,684 593,023 584,932 588,032 454,166 539,548 11.31%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9,198 - 6,749 - 13,624 - -
Div Payout % - 70.99% - 52.17% - 179.65% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 633,726 448,684 593,023 584,932 588,032 454,166 539,548 11.31%
NOSH 223,143 224,342 224,630 224,973 231,508 227,083 227,657 -1.32%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.91% 14.93% 16.49% 12.83% 14.82% 12.32% 19.15% -
ROE 2.53% 2.89% 2.97% 2.21% 2.45% 1.67% 3.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.02 75.89 68.04 71.95 64.93 74.50 66.75 -6.83%
EPS 7.19 5.77 7.84 5.75 6.23 3.34 8.88 -13.11%
DPS 0.00 4.10 0.00 3.00 0.00 6.00 0.00 -
NAPS 2.84 2.00 2.64 2.60 2.54 2.00 2.37 12.80%
Adjusted Per Share Value based on latest NOSH - 224,973
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.55 17.23 15.47 16.38 15.21 17.12 15.38 -8.09%
EPS 1.62 1.31 1.78 1.31 1.46 0.77 2.05 -14.51%
DPS 0.00 0.93 0.00 0.68 0.00 1.38 0.00 -
NAPS 0.6412 0.454 0.60 0.5918 0.595 0.4595 0.5459 11.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.58 1.60 1.65 1.68 1.64 1.69 1.45 -
P/RPS 2.63 2.11 2.42 2.33 2.53 2.27 2.17 13.66%
P/EPS 21.97 27.70 21.05 29.22 26.32 50.60 16.33 21.84%
EY 4.55 3.61 4.75 3.42 3.80 1.98 6.12 -17.91%
DY 0.00 2.56 0.00 1.79 0.00 3.55 0.00 -
P/NAPS 0.56 0.80 0.62 0.65 0.65 0.85 0.61 -5.53%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 -
Price 1.79 1.59 1.61 1.69 1.66 1.73 1.53 -
P/RPS 2.98 2.10 2.37 2.35 2.56 2.32 2.29 19.17%
P/EPS 24.90 27.53 20.54 29.39 26.65 51.80 17.23 27.79%
EY 4.02 3.63 4.87 3.40 3.75 1.93 5.80 -21.66%
DY 0.00 2.58 0.00 1.78 0.00 3.47 0.00 -
P/NAPS 0.63 0.80 0.61 0.65 0.65 0.87 0.65 -2.06%

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