[MFCB] YoY Quarter 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
QoQ- -30.22%
YoY- 190.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 170,246 169,182 136,720 141,711 123,392 122,751 128,890 4.74%
PBT 38,153 29,290 38,866 34,305 9,734 19,332 25,983 6.60%
Tax -12,731 -8,451 -8,067 -8,191 -1,658 -3,147 -6,475 11.91%
NP 25,422 20,839 30,799 26,114 8,076 16,185 19,508 4.50%
-
NP to SH 12,957 7,584 19,330 16,067 5,537 7,795 11,745 1.64%
-
Tax Rate 33.37% 28.85% 20.76% 23.88% 17.03% 16.28% 24.92% -
Total Cost 144,824 148,343 105,921 115,597 115,316 106,566 109,382 4.78%
-
Net Worth 448,684 454,166 458,594 444,753 235,220 236,903 313,671 6.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,198 13,624 12,611 11,642 8,232 8,291 7,075 4.46%
Div Payout % 70.99% 179.65% 65.24% 72.46% 148.69% 106.37% 60.24% -
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 448,684 454,166 458,594 444,753 235,220 236,903 313,671 6.14%
NOSH 224,342 227,083 229,297 232,855 235,220 236,903 235,843 -0.82%
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 14.93% 12.32% 22.53% 18.43% 6.54% 13.19% 15.14% -
ROE 2.89% 1.67% 4.22% 3.61% 2.35% 3.29% 3.74% -
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 75.89 74.50 59.63 60.86 52.46 51.81 54.65 5.61%
EPS 5.77 3.34 8.42 6.90 2.35 3.28 4.98 2.48%
DPS 4.10 6.00 5.50 5.00 3.50 3.50 3.00 5.33%
NAPS 2.00 2.00 2.00 1.91 1.00 1.00 1.33 7.02%
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 17.23 17.12 13.83 14.34 12.48 12.42 13.04 4.74%
EPS 1.31 0.77 1.96 1.63 0.56 0.79 1.19 1.61%
DPS 0.93 1.38 1.28 1.18 0.83 0.84 0.72 4.35%
NAPS 0.454 0.4595 0.464 0.45 0.238 0.2397 0.3174 6.14%
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 2.11 2.27 2.97 2.32 1.54 2.72 2.01 0.81%
P/EPS 27.70 50.60 21.00 20.43 34.41 42.85 22.09 3.84%
EY 3.61 1.98 4.76 4.89 2.91 2.33 4.53 -3.70%
DY 2.56 3.55 3.11 3.55 4.32 2.48 2.73 -1.06%
P/NAPS 0.80 0.85 0.89 0.74 0.81 1.41 0.83 -0.61%
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 2.10 2.32 2.85 2.58 1.35 2.41 2.69 -4.03%
P/EPS 27.53 51.80 20.17 22.75 30.16 37.99 29.52 -1.15%
EY 3.63 1.93 4.96 4.39 3.32 2.63 3.39 1.14%
DY 2.58 3.47 3.24 3.18 4.93 2.80 2.04 3.98%
P/NAPS 0.80 0.87 0.85 0.82 0.71 1.25 1.11 -5.30%

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