[MFCB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 63.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 635,304 610,508 523,323 463,103 500,889 471,813 478,387 4.83%
PBT 129,102 141,352 121,126 117,520 75,139 95,739 94,676 5.29%
Tax -35,440 -28,784 -21,905 -21,332 -9,066 -13,252 -16,968 13.04%
NP 93,662 112,568 99,221 96,188 66,073 82,487 77,708 3.15%
-
NP to SH 57,927 75,090 65,197 65,626 40,184 50,463 46,120 3.86%
-
Tax Rate 27.45% 20.36% 18.08% 18.15% 12.07% 13.84% 17.92% -
Total Cost 541,642 497,940 424,102 366,915 434,816 389,326 400,679 5.14%
-
Net Worth 612,580 561,544 515,977 444,803 392,580 354,240 313,918 11.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,931 20,461 17,199 16,301 12,929 13,076 11,801 5.12%
Div Payout % 27.50% 27.25% 26.38% 24.84% 32.18% 25.91% 25.59% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 612,580 561,544 515,977 444,803 392,580 354,240 313,918 11.77%
NOSH 224,388 227,346 229,323 232,881 235,078 237,745 236,028 -0.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.74% 18.44% 18.96% 20.77% 13.19% 17.48% 16.24% -
ROE 9.46% 13.37% 12.64% 14.75% 10.24% 14.25% 14.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.13 268.54 228.20 198.86 213.07 198.45 202.68 5.72%
EPS 25.81 33.03 28.42 28.18 17.09 21.23 19.54 4.74%
DPS 7.10 9.00 7.50 7.00 5.50 5.50 5.00 6.01%
NAPS 2.73 2.47 2.25 1.91 1.67 1.49 1.33 12.72%
Adjusted Per Share Value based on latest NOSH - 232,855
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.28 61.77 52.95 46.86 50.68 47.74 48.40 4.83%
EPS 5.86 7.60 6.60 6.64 4.07 5.11 4.67 3.85%
DPS 1.61 2.07 1.74 1.65 1.31 1.32 1.19 5.16%
NAPS 0.6198 0.5682 0.5221 0.45 0.3972 0.3584 0.3176 11.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.69 1.77 1.41 0.81 1.41 1.10 -
P/RPS 0.57 0.63 0.78 0.71 0.38 0.71 0.54 0.90%
P/EPS 6.20 5.12 6.23 5.00 4.74 6.64 5.63 1.61%
EY 16.13 19.54 16.06 19.99 21.10 15.05 17.76 -1.59%
DY 4.44 5.33 4.24 4.96 6.79 3.90 4.55 -0.40%
P/NAPS 0.59 0.68 0.79 0.74 0.49 0.95 0.83 -5.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 -
Price 1.59 1.73 1.70 1.57 0.71 1.25 1.47 -
P/RPS 0.56 0.64 0.74 0.79 0.33 0.63 0.73 -4.31%
P/EPS 6.16 5.24 5.98 5.57 4.15 5.89 7.52 -3.26%
EY 16.24 19.09 16.72 17.95 24.08 16.98 13.29 3.39%
DY 4.47 5.20 4.41 4.46 7.75 4.40 3.40 4.66%
P/NAPS 0.58 0.70 0.76 0.82 0.43 0.84 1.11 -10.24%

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