[MFCB] QoQ 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- -41.08%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 136,720 127,049 139,401 120,153 141,711 110,941 116,065 11.50%
PBT 38,866 30,082 35,628 16,550 34,305 37,021 28,820 21.99%
Tax -8,067 -6,896 -4,047 -2,895 -8,191 -5,061 -3,988 59.74%
NP 30,799 23,186 31,581 13,655 26,114 31,960 24,832 15.39%
-
NP to SH 19,330 14,044 22,356 9,467 16,067 23,025 18,818 1.80%
-
Tax Rate 20.76% 22.92% 11.36% 17.49% 23.88% 13.67% 13.84% -
Total Cost 105,921 103,863 107,820 106,498 115,597 78,981 91,233 10.43%
-
Net Worth 458,594 495,670 472,827 459,563 444,753 433,905 418,437 6.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,611 - 4,590 - 11,642 - 4,675 93.43%
Div Payout % 65.24% - 20.53% - 72.46% - 24.84% -
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 458,594 495,670 472,827 459,563 444,753 433,905 418,437 6.28%
NOSH 229,297 229,477 229,527 229,781 232,855 233,282 233,763 -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 22.53% 18.25% 22.65% 11.36% 18.43% 28.81% 21.39% -
ROE 4.22% 2.83% 4.73% 2.06% 3.61% 5.31% 4.50% -
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 59.63 55.36 60.73 52.29 60.86 47.56 49.65 12.94%
EPS 8.42 6.12 9.74 4.12 6.90 9.87 8.05 3.03%
DPS 5.50 0.00 2.00 0.00 5.00 0.00 2.00 95.92%
NAPS 2.00 2.16 2.06 2.00 1.91 1.86 1.79 7.65%
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 13.83 12.85 14.10 12.16 14.34 11.22 11.74 11.50%
EPS 1.96 1.42 2.26 0.96 1.63 2.33 1.90 2.08%
DPS 1.28 0.00 0.46 0.00 1.18 0.00 0.47 94.66%
NAPS 0.464 0.5015 0.4784 0.465 0.45 0.439 0.4234 6.27%
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 2.97 3.32 2.72 3.00 2.32 2.46 1.91 34.11%
P/EPS 21.00 30.07 16.94 38.11 20.43 11.85 11.80 46.70%
EY 4.76 3.33 5.90 2.62 4.89 8.44 8.47 -31.82%
DY 3.11 0.00 1.21 0.00 3.55 0.00 2.11 29.42%
P/NAPS 0.89 0.85 0.80 0.79 0.74 0.63 0.53 41.14%
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 2.85 3.38 2.80 3.21 2.58 2.54 2.20 18.78%
P/EPS 20.17 30.56 17.45 40.78 22.75 12.26 13.54 30.33%
EY 4.96 3.27 5.73 2.45 4.39 8.16 7.39 -23.28%
DY 3.24 0.00 1.18 0.00 3.18 0.00 1.83 46.19%
P/NAPS 0.85 0.87 0.83 0.84 0.82 0.65 0.61 24.68%

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