[MFCB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.66%
YoY- 12.41%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 610,862 634,240 578,046 528,314 444,784 500,248 477,952 4.17%
PBT 154,096 120,239 150,928 116,565 92,949 84,737 102,442 7.03%
Tax -41,468 -31,160 -28,400 -22,029 -14,799 -10,555 -16,632 16.43%
NP 112,628 89,079 122,528 94,536 78,150 74,182 85,810 4.63%
-
NP to SH 74,875 52,554 86,836 61,934 55,096 42,442 54,413 5.45%
-
Tax Rate 26.91% 25.92% 18.82% 18.90% 15.92% 12.46% 16.24% -
Total Cost 498,234 545,161 455,518 433,778 366,634 426,066 392,142 4.06%
-
Net Worth 679,773 593,023 539,548 495,670 433,905 388,045 351,875 11.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 15,886 20,374 19,444 16,233 12,908 13,002 11,833 5.02%
Div Payout % 21.22% 38.77% 22.39% 26.21% 23.43% 30.64% 21.75% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 679,773 593,023 539,548 495,670 433,905 388,045 351,875 11.58%
NOSH 222,876 224,630 227,657 229,477 233,282 235,179 237,753 -1.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.44% 14.04% 21.20% 17.89% 17.57% 14.83% 17.95% -
ROE 11.01% 8.86% 16.09% 12.49% 12.70% 10.94% 15.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 274.08 282.35 253.91 230.23 190.66 212.71 201.03 5.29%
EPS 33.59 23.40 38.14 26.99 23.62 18.05 22.89 6.59%
DPS 7.10 9.07 8.50 7.00 5.50 5.50 5.00 6.01%
NAPS 3.05 2.64 2.37 2.16 1.86 1.65 1.48 12.79%
Adjusted Per Share Value based on latest NOSH - 229,477
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.81 64.17 58.49 53.45 45.00 50.61 48.36 4.17%
EPS 7.58 5.32 8.79 6.27 5.57 4.29 5.51 5.45%
DPS 1.61 2.06 1.97 1.64 1.31 1.32 1.20 5.01%
NAPS 0.6878 0.60 0.5459 0.5015 0.439 0.3926 0.356 11.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.65 1.45 1.84 1.17 0.95 1.41 -
P/RPS 0.66 0.58 0.57 0.80 0.61 0.45 0.70 -0.97%
P/EPS 5.36 7.05 3.80 6.82 4.95 5.26 6.16 -2.28%
EY 18.66 14.18 26.31 14.67 20.19 19.00 16.23 2.35%
DY 3.94 5.50 5.86 3.80 4.70 5.79 3.55 1.75%
P/NAPS 0.59 0.62 0.61 0.85 0.63 0.58 0.95 -7.62%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 1.89 1.61 1.53 1.87 1.21 0.80 1.42 -
P/RPS 0.69 0.57 0.60 0.81 0.63 0.38 0.71 -0.47%
P/EPS 5.63 6.88 4.01 6.93 5.12 4.43 6.20 -1.59%
EY 17.78 14.53 24.93 14.43 19.52 22.56 16.12 1.64%
DY 3.76 5.63 5.56 3.74 4.55 6.88 3.52 1.10%
P/NAPS 0.62 0.61 0.65 0.87 0.65 0.48 0.96 -7.02%

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