[MFCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.09%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 463,103 444,784 474,386 489,583 500,889 500,248 474,638 -1.62%
PBT 117,520 92,949 68,376 65,977 75,139 84,737 101,185 10.46%
Tax -21,332 -14,799 -12,053 -11,209 -9,066 -10,555 -9,066 76.63%
NP 96,188 78,150 56,323 54,768 66,073 74,182 92,119 2.91%
-
NP to SH 65,626 55,096 37,974 32,913 40,184 42,442 54,109 13.68%
-
Tax Rate 18.15% 15.92% 17.63% 16.99% 12.07% 12.46% 8.96% -
Total Cost 366,915 366,634 418,063 434,815 434,816 426,066 382,519 -2.73%
-
Net Worth 444,753 433,905 418,437 401,044 235,220 388,045 383,971 10.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 16,318 12,908 12,908 12,944 12,944 13,002 13,002 16.30%
Div Payout % 24.87% 23.43% 33.99% 39.33% 32.21% 30.64% 24.03% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 444,753 433,905 418,437 401,044 235,220 388,045 383,971 10.26%
NOSH 232,855 233,282 233,763 234,528 235,220 235,179 235,565 -0.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.77% 17.57% 11.87% 11.19% 13.19% 14.83% 19.41% -
ROE 14.76% 12.70% 9.08% 8.21% 17.08% 10.94% 14.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 198.88 190.66 202.93 208.75 212.94 212.71 201.49 -0.86%
EPS 28.18 23.62 16.24 14.03 17.08 18.05 22.97 14.55%
DPS 7.00 5.50 5.50 5.50 5.50 5.50 5.50 17.39%
NAPS 1.91 1.86 1.79 1.71 1.00 1.65 1.63 11.11%
Adjusted Per Share Value based on latest NOSH - 234,528
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.86 45.00 48.00 49.54 50.68 50.61 48.02 -1.61%
EPS 6.64 5.57 3.84 3.33 4.07 4.29 5.47 13.75%
DPS 1.65 1.31 1.31 1.31 1.31 1.32 1.32 15.99%
NAPS 0.45 0.439 0.4234 0.4058 0.238 0.3926 0.3885 10.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.41 1.17 0.95 0.73 0.81 0.95 1.14 -
P/RPS 0.71 0.61 0.47 0.35 0.38 0.45 0.57 15.72%
P/EPS 5.00 4.95 5.85 5.20 4.74 5.26 4.96 0.53%
EY 19.99 20.19 17.10 19.22 21.09 19.00 20.15 -0.52%
DY 4.96 4.70 5.79 7.53 6.79 5.79 4.82 1.92%
P/NAPS 0.74 0.63 0.53 0.43 0.81 0.58 0.70 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 20/05/09 26/02/09 25/11/08 21/08/08 -
Price 1.57 1.21 1.09 0.88 0.71 0.80 1.03 -
P/RPS 0.79 0.63 0.54 0.42 0.33 0.38 0.51 33.76%
P/EPS 5.57 5.12 6.71 6.27 4.16 4.43 4.48 15.57%
EY 17.95 19.52 14.90 15.95 24.06 22.56 22.30 -13.43%
DY 4.46 4.55 5.05 6.25 7.75 6.88 5.34 -11.28%
P/NAPS 0.82 0.65 0.61 0.51 0.71 0.48 0.63 19.15%

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