Highlights

[MFCB] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     33.76%    YoY -     130.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 610,508 588,434 578,728 523,172 523,323 515,470 519,108 11.39%
  QoQ % 3.75% 1.68% 10.62% -0.03% 1.52% -0.70% -
  Horiz. % 117.61% 113.35% 111.49% 100.78% 100.81% 99.30% 100.00%
PBT 141,352 149,416 151,428 140,160 121,126 109,680 104,356 22.35%
  QoQ % -5.40% -1.33% 8.04% 15.71% 10.44% 5.10% -
  Horiz. % 135.45% 143.18% 145.11% 134.31% 116.07% 105.10% 100.00%
Tax -28,784 -27,110 -26,184 -25,800 -21,905 -18,450 -13,884 62.37%
  QoQ % -6.17% -3.54% -1.49% -17.78% -18.72% -32.89% -
  Horiz. % 207.32% 195.27% 188.59% 185.83% 157.77% 132.89% 100.00%
NP 112,568 122,305 125,244 114,360 99,221 91,229 90,472 15.64%
  QoQ % -7.96% -2.35% 9.52% 15.26% 8.76% 0.84% -
  Horiz. % 124.42% 135.19% 138.43% 126.40% 109.67% 100.84% 100.00%
NP to SH 75,090 90,008 94,580 87,208 65,197 61,156 63,646 11.62%
  QoQ % -16.57% -4.83% 8.45% 33.76% 6.61% -3.91% -
  Horiz. % 117.98% 141.42% 148.60% 137.02% 102.44% 96.09% 100.00%
Tax Rate 20.36 % 18.14 % 17.29 % 18.41 % 18.08 % 16.82 % 13.30 % 32.72%
  QoQ % 12.24% 4.92% -6.08% 1.83% 7.49% 26.47% -
  Horiz. % 153.08% 136.39% 130.00% 138.42% 135.94% 126.47% 100.00%
Total Cost 497,940 466,129 453,484 408,812 424,102 424,241 428,636 10.48%
  QoQ % 6.82% 2.79% 10.93% -3.61% -0.03% -1.03% -
  Horiz. % 116.17% 108.75% 105.80% 95.38% 98.94% 98.97% 100.00%
Net Worth 561,544 539,410 539,871 524,525 515,977 495,611 472,641 12.14%
  QoQ % 4.10% -0.09% 2.93% 1.66% 4.11% 4.86% -
  Horiz. % 118.81% 114.13% 114.22% 110.98% 109.17% 104.86% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 20,461 9,103 13,667 - 17,199 6,118 9,177 70.41%
  QoQ % 124.75% -33.39% 0.00% 0.00% 181.10% -33.33% -
  Horiz. % 222.95% 99.20% 148.93% 0.00% 187.41% 66.67% 100.00%
Div Payout % 27.25 % 10.11 % 14.45 % - % 26.38 % 10.01 % 14.42 % 52.67%
  QoQ % 169.54% -30.03% 0.00% 0.00% 163.54% -30.58% -
  Horiz. % 188.97% 70.11% 100.21% 0.00% 182.94% 69.42% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 561,544 539,410 539,871 524,525 515,977 495,611 472,641 12.14%
  QoQ % 4.10% -0.09% 2.93% 1.66% 4.11% 4.86% -
  Horiz. % 118.81% 114.13% 114.22% 110.98% 109.17% 104.86% 100.00%
NOSH 227,346 227,599 227,793 228,054 229,323 229,449 229,437 -0.61%
  QoQ % -0.11% -0.09% -0.11% -0.55% -0.06% 0.01% -
  Horiz. % 99.09% 99.20% 99.28% 99.40% 99.95% 100.01% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.44 % 20.78 % 21.64 % 21.86 % 18.96 % 17.70 % 17.43 % 3.82%
  QoQ % -11.26% -3.97% -1.01% 15.30% 7.12% 1.55% -
  Horiz. % 105.79% 119.22% 124.15% 125.42% 108.78% 101.55% 100.00%
ROE 13.37 % 16.69 % 17.52 % 16.63 % 12.64 % 12.34 % 13.47 % -0.49%
  QoQ % -19.89% -4.74% 5.35% 31.57% 2.43% -8.39% -
  Horiz. % 99.26% 123.90% 130.07% 123.46% 93.84% 91.61% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.54 258.54 254.06 229.41 228.20 224.66 226.25 12.07%
  QoQ % 3.87% 1.76% 10.74% 0.53% 1.58% -0.70% -
  Horiz. % 118.69% 114.27% 112.29% 101.40% 100.86% 99.30% 100.00%
EPS 33.03 39.55 41.52 38.24 28.42 26.65 27.74 12.30%
  QoQ % -16.49% -4.74% 8.58% 34.55% 6.64% -3.93% -
  Horiz. % 119.07% 142.57% 149.68% 137.85% 102.45% 96.07% 100.00%
DPS 9.00 4.00 6.00 0.00 7.50 2.67 4.00 71.45%
  QoQ % 125.00% -33.33% 0.00% 0.00% 180.90% -33.25% -
  Horiz. % 225.00% 100.00% 150.00% 0.00% 187.50% 66.75% 100.00%
NAPS 2.4700 2.3700 2.3700 2.3000 2.2500 2.1600 2.0600 12.83%
  QoQ % 4.22% 0.00% 3.04% 2.22% 4.17% 4.85% -
  Horiz. % 119.90% 115.05% 115.05% 111.65% 109.22% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.54 119.07 117.11 105.87 105.90 104.31 105.05 11.38%
  QoQ % 3.75% 1.67% 10.62% -0.03% 1.52% -0.70% -
  Horiz. % 117.60% 113.35% 111.48% 100.78% 100.81% 99.30% 100.00%
EPS 15.19 18.21 19.14 17.65 13.19 12.38 12.88 11.59%
  QoQ % -16.58% -4.86% 8.44% 33.81% 6.54% -3.88% -
  Horiz. % 117.93% 141.38% 148.60% 137.03% 102.41% 96.12% 100.00%
DPS 4.14 1.84 2.77 0.00 3.48 1.24 1.86 70.23%
  QoQ % 125.00% -33.57% 0.00% 0.00% 180.65% -33.33% -
  Horiz. % 222.58% 98.92% 148.92% 0.00% 187.10% 66.67% 100.00%
NAPS 1.1363 1.0915 1.0925 1.0614 1.0441 1.0029 0.9564 12.14%
  QoQ % 4.10% -0.09% 2.93% 1.66% 4.11% 4.86% -
  Horiz. % 118.81% 114.13% 114.23% 110.98% 109.17% 104.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.6900 1.4500 1.6900 1.7200 1.7700 1.8400 1.6500 -
P/RPS 0.63 0.56 0.67 0.75 0.78 0.82 0.73 -9.33%
  QoQ % 12.50% -16.42% -10.67% -3.85% -4.88% 12.33% -
  Horiz. % 86.30% 76.71% 91.78% 102.74% 106.85% 112.33% 100.00%
P/EPS 5.12 3.67 4.07 4.50 6.23 6.90 5.95 -9.51%
  QoQ % 39.51% -9.83% -9.56% -27.77% -9.71% 15.97% -
  Horiz. % 86.05% 61.68% 68.40% 75.63% 104.71% 115.97% 100.00%
EY 19.54 27.27 24.57 22.23 16.06 14.49 16.81 10.52%
  QoQ % -28.35% 10.99% 10.53% 38.42% 10.84% -13.80% -
  Horiz. % 116.24% 162.22% 146.16% 132.24% 95.54% 86.20% 100.00%
DY 5.33 2.76 3.55 0.00 4.24 1.45 2.42 69.04%
  QoQ % 93.12% -22.25% 0.00% 0.00% 192.41% -40.08% -
  Horiz. % 220.25% 114.05% 146.69% 0.00% 175.21% 59.92% 100.00%
P/NAPS 0.68 0.61 0.71 0.75 0.79 0.85 0.80 -10.24%
  QoQ % 11.48% -14.08% -5.33% -5.06% -7.06% 6.25% -
  Horiz. % 85.00% 76.25% 88.75% 93.75% 98.75% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 -
Price 1.7300 1.5300 1.5500 1.7400 1.7000 1.8700 1.7000 -
P/RPS 0.64 0.59 0.61 0.76 0.74 0.83 0.75 -10.01%
  QoQ % 8.47% -3.28% -19.74% 2.70% -10.84% 10.67% -
  Horiz. % 85.33% 78.67% 81.33% 101.33% 98.67% 110.67% 100.00%
P/EPS 5.24 3.87 3.73 4.55 5.98 7.02 6.13 -9.90%
  QoQ % 35.40% 3.75% -18.02% -23.91% -14.81% 14.52% -
  Horiz. % 85.48% 63.13% 60.85% 74.23% 97.55% 114.52% 100.00%
EY 19.09 25.85 26.79 21.98 16.72 14.25 16.32 10.99%
  QoQ % -26.15% -3.51% 21.88% 31.46% 17.33% -12.68% -
  Horiz. % 116.97% 158.39% 164.15% 134.68% 102.45% 87.32% 100.00%
DY 5.20 2.61 3.87 0.00 4.41 1.43 2.35 69.56%
  QoQ % 99.23% -32.56% 0.00% 0.00% 208.39% -39.15% -
  Horiz. % 221.28% 111.06% 164.68% 0.00% 187.66% 60.85% 100.00%
P/NAPS 0.70 0.65 0.65 0.76 0.76 0.87 0.83 -10.71%
  QoQ % 7.69% 0.00% -14.47% 0.00% -12.64% 4.82% -
  Horiz. % 84.34% 78.31% 78.31% 91.57% 91.57% 104.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS