[MFCB] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -6.2%
YoY- -28.97%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 169,182 136,720 141,711 123,392 122,751 128,890 117,506 6.26%
PBT 29,290 38,866 34,305 9,734 19,332 25,983 23,191 3.96%
Tax -8,451 -8,067 -8,191 -1,658 -3,147 -6,475 -12,811 -6.69%
NP 20,839 30,799 26,114 8,076 16,185 19,508 10,380 12.31%
-
NP to SH 7,584 19,330 16,067 5,537 7,795 11,745 10,380 -5.09%
-
Tax Rate 28.85% 20.76% 23.88% 17.03% 16.28% 24.92% 55.24% -
Total Cost 148,343 105,921 115,597 115,316 106,566 109,382 107,126 5.57%
-
Net Worth 454,166 458,594 444,753 235,220 236,903 313,671 372,736 3.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,624 12,611 11,642 8,232 8,291 7,075 - -
Div Payout % 179.65% 65.24% 72.46% 148.69% 106.37% 60.24% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 454,166 458,594 444,753 235,220 236,903 313,671 372,736 3.34%
NOSH 227,083 229,297 232,855 235,220 236,903 235,843 235,909 -0.63%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.32% 22.53% 18.43% 6.54% 13.19% 15.14% 8.83% -
ROE 1.67% 4.22% 3.61% 2.35% 3.29% 3.74% 2.78% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 74.50 59.63 60.86 52.46 51.81 54.65 49.81 6.93%
EPS 3.34 8.42 6.90 2.35 3.28 4.98 4.40 -4.48%
DPS 6.00 5.50 5.00 3.50 3.50 3.00 0.00 -
NAPS 2.00 2.00 1.91 1.00 1.00 1.33 1.58 4.00%
Adjusted Per Share Value based on latest NOSH - 235,220
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.12 13.83 14.34 12.48 12.42 13.04 11.89 6.26%
EPS 0.77 1.96 1.63 0.56 0.79 1.19 1.05 -5.03%
DPS 1.38 1.28 1.18 0.83 0.84 0.72 0.00 -
NAPS 0.4595 0.464 0.45 0.238 0.2397 0.3174 0.3771 3.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.69 1.77 1.41 0.81 1.41 1.10 0.80 -
P/RPS 2.27 2.97 2.32 1.54 2.72 2.01 0.00 -
P/EPS 50.60 21.00 20.43 34.41 42.85 22.09 0.00 -
EY 1.98 4.76 4.89 2.91 2.33 4.53 0.00 -
DY 3.55 3.11 3.55 4.32 2.48 2.73 0.00 -
P/NAPS 0.85 0.89 0.74 0.81 1.41 0.83 0.68 3.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 01/03/07 28/02/06 -
Price 1.73 1.70 1.57 0.71 1.25 1.47 0.95 -
P/RPS 2.32 2.85 2.58 1.35 2.41 2.69 0.00 -
P/EPS 51.80 20.17 22.75 30.16 37.99 29.52 0.00 -
EY 1.93 4.96 4.39 3.32 2.63 3.39 0.00 -
DY 3.47 3.24 3.18 4.93 2.80 2.04 0.00 -
P/NAPS 0.87 0.85 0.82 0.71 1.25 1.11 0.81 1.19%

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