[MFCB] YoY TTM 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- -5.32%
YoY- -20.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 610,508 523,323 463,103 500,889 471,813 478,387 519,260 2.73%
PBT 141,352 121,126 117,520 75,139 95,739 94,676 81,163 9.68%
Tax -28,784 -21,905 -21,332 -9,066 -13,252 -23,120 -41,924 -6.07%
NP 112,568 99,221 96,188 66,073 82,487 71,556 39,239 19.19%
-
NP to SH 75,090 65,197 65,626 40,184 50,463 46,120 39,239 11.41%
-
Tax Rate 20.36% 18.08% 18.15% 12.07% 13.84% 24.42% 51.65% -
Total Cost 497,940 424,102 366,915 434,816 389,326 406,831 480,021 0.61%
-
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 20,458 17,201 16,318 12,944 13,049 11,800 - -
Div Payout % 27.24% 26.38% 24.87% 32.21% 25.86% 25.59% - -
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 18.44% 18.96% 20.77% 13.19% 17.48% 14.96% 7.56% -
ROE 16.53% 14.22% 14.76% 17.08% 21.30% 14.70% 10.53% -
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 268.85 228.23 198.88 212.94 199.16 202.84 220.11 3.38%
EPS 33.07 28.43 28.18 17.08 21.30 19.56 16.63 12.13%
DPS 9.00 7.50 7.00 5.50 5.50 5.00 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 61.77 52.95 46.86 50.68 47.74 48.40 52.54 2.73%
EPS 7.60 6.60 6.64 4.07 5.11 4.67 3.97 11.42%
DPS 2.07 1.74 1.65 1.31 1.32 1.19 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 0.63 0.78 0.71 0.38 0.71 0.54 0.36 9.77%
P/EPS 5.11 6.23 5.00 4.74 6.62 5.63 4.81 1.01%
EY 19.57 16.06 19.99 21.09 15.11 17.78 20.79 -1.00%
DY 5.33 4.24 4.96 6.79 3.90 4.55 0.00 -
P/NAPS 0.85 0.89 0.74 0.81 1.41 0.83 0.51 8.88%
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 0.64 0.74 0.79 0.33 0.63 0.72 0.43 6.84%
P/EPS 5.23 5.98 5.57 4.16 5.87 7.52 5.71 -1.45%
EY 19.11 16.73 17.95 24.06 17.04 13.30 17.51 1.46%
DY 5.20 4.41 4.46 7.75 4.40 3.40 0.00 -
P/NAPS 0.87 0.85 0.82 0.71 1.25 1.11 0.60 6.38%

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