[MFCB] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.27%
YoY- -0.65%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 628,758 635,304 610,508 523,323 463,103 500,889 471,813 4.89%
PBT 154,894 129,102 141,352 121,126 117,520 75,139 95,739 8.34%
Tax -47,709 -35,440 -28,784 -21,905 -21,332 -9,066 -13,252 23.77%
NP 107,185 93,662 112,568 99,221 96,188 66,073 82,487 4.45%
-
NP to SH 74,050 57,927 75,090 65,197 65,626 40,184 50,463 6.59%
-
Tax Rate 30.80% 27.45% 20.36% 18.08% 18.15% 12.07% 13.84% -
Total Cost 521,573 541,642 497,940 424,102 366,915 434,816 389,326 4.98%
-
Net Worth 678,946 448,684 454,166 458,594 444,753 235,220 236,903 19.16%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,705 15,947 20,458 17,201 16,318 12,944 13,049 4.19%
Div Payout % 22.56% 27.53% 27.24% 26.38% 24.87% 32.21% 25.86% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 678,946 448,684 454,166 458,594 444,753 235,220 236,903 19.16%
NOSH 222,605 224,342 227,083 229,297 232,855 235,220 236,903 -1.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.05% 14.74% 18.44% 18.96% 20.77% 13.19% 17.48% -
ROE 10.91% 12.91% 16.53% 14.22% 14.76% 17.08% 21.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 282.45 283.19 268.85 228.23 198.88 212.94 199.16 5.99%
EPS 33.27 25.82 33.07 28.43 28.18 17.08 21.30 7.70%
DPS 7.50 7.11 9.00 7.50 7.00 5.50 5.50 5.30%
NAPS 3.05 2.00 2.00 2.00 1.91 1.00 1.00 20.40%
Adjusted Per Share Value based on latest NOSH - 229,297
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 63.62 64.28 61.77 52.95 46.86 50.68 47.74 4.89%
EPS 7.49 5.86 7.60 6.60 6.64 4.07 5.11 6.57%
DPS 1.69 1.61 2.07 1.74 1.65 1.31 1.32 4.20%
NAPS 0.6869 0.454 0.4595 0.464 0.45 0.238 0.2397 19.16%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.18 1.60 1.69 1.77 1.41 0.81 1.41 -
P/RPS 0.77 0.57 0.63 0.78 0.71 0.38 0.71 1.36%
P/EPS 6.55 6.20 5.11 6.23 5.00 4.74 6.62 -0.17%
EY 15.26 16.14 19.57 16.06 19.99 21.09 15.11 0.16%
DY 3.44 4.44 5.33 4.24 4.96 6.79 3.90 -2.06%
P/NAPS 0.71 0.80 0.85 0.89 0.74 0.81 1.41 -10.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 2.33 1.59 1.73 1.70 1.57 0.71 1.25 -
P/RPS 0.82 0.56 0.64 0.74 0.79 0.33 0.63 4.48%
P/EPS 7.00 6.16 5.23 5.98 5.57 4.16 5.87 2.97%
EY 14.28 16.24 19.11 16.73 17.95 24.06 17.04 -2.89%
DY 3.22 4.47 5.20 4.41 4.46 7.75 4.40 -5.06%
P/NAPS 0.76 0.80 0.87 0.85 0.82 0.71 1.25 -7.95%

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