Highlights

[MFCB] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     142.01%    YoY -     41.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 168,825 628,758 440,616 291,622 133,920 635,304 465,058 -49.14%
  QoQ % -73.15% 42.70% 51.09% 117.76% -78.92% 36.61% -
  Horiz. % 36.30% 135.20% 94.74% 62.71% 28.80% 136.61% 100.00%
PBT 31,657 154,894 115,943 74,372 30,428 129,102 90,949 -50.55%
  QoQ % -79.56% 33.59% 55.90% 144.42% -76.43% 41.95% -
  Horiz. % 34.81% 170.31% 127.48% 81.77% 33.46% 141.95% 100.00%
Tax -7,779 -47,709 -28,737 -19,187 -7,783 -35,440 -22,709 -51.07%
  QoQ % 83.69% -66.02% -49.77% -146.52% 78.04% -56.06% -
  Horiz. % 34.26% 210.09% 126.54% 84.49% 34.27% 156.06% 100.00%
NP 23,878 107,185 87,206 55,185 22,645 93,662 68,240 -50.38%
  QoQ % -77.72% 22.91% 58.02% 143.70% -75.82% 37.25% -
  Horiz. % 34.99% 157.07% 127.79% 80.87% 33.18% 137.25% 100.00%
NP to SH 15,634 74,050 61,918 38,828 16,044 57,927 44,970 -50.59%
  QoQ % -78.89% 19.59% 59.47% 142.01% -72.30% 28.81% -
  Horiz. % 34.77% 164.67% 137.69% 86.34% 35.68% 128.81% 100.00%
Tax Rate 24.57 % 30.80 % 24.79 % 25.80 % 25.58 % 27.45 % 24.97 % -1.07%
  QoQ % -20.23% 24.24% -3.91% 0.86% -6.81% 9.93% -
  Horiz. % 98.40% 123.35% 99.28% 103.32% 102.44% 109.93% 100.00%
Total Cost 144,947 521,573 353,410 236,437 111,275 541,642 396,818 -48.93%
  QoQ % -72.21% 47.58% 49.47% 112.48% -79.46% 36.50% -
  Horiz. % 36.53% 131.44% 89.06% 59.58% 28.04% 136.50% 100.00%
Net Worth 683,709 679,459 679,560 648,619 633,726 612,580 593,010 9.96%
  QoQ % 0.63% -0.01% 4.77% 2.35% 3.45% 3.30% -
  Horiz. % 115.29% 114.58% 114.59% 109.38% 106.87% 103.30% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,708 6,684 6,686 - 15,931 6,738 -
  QoQ % 0.00% 149.96% -0.04% 0.00% 0.00% 136.42% -
  Horiz. % 0.00% 247.94% 99.19% 99.23% 0.00% 236.42% 100.00%
Div Payout % - % 22.56 % 10.80 % 17.22 % - % 27.50 % 14.99 % -
  QoQ % 0.00% 108.89% -37.28% 0.00% 0.00% 83.46% -
  Horiz. % 0.00% 150.50% 72.05% 114.88% 0.00% 183.46% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 683,709 679,459 679,560 648,619 633,726 612,580 593,010 9.96%
  QoQ % 0.63% -0.01% 4.77% 2.35% 3.45% 3.30% -
  Horiz. % 115.29% 114.58% 114.59% 109.38% 106.87% 103.30% 100.00%
NOSH 222,706 222,773 222,806 222,893 223,143 224,388 224,625 -0.57%
  QoQ % -0.03% -0.01% -0.04% -0.11% -0.55% -0.11% -
  Horiz. % 99.15% 99.18% 99.19% 99.23% 99.34% 99.89% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.14 % 17.05 % 19.79 % 18.92 % 16.91 % 14.74 % 14.67 % -2.43%
  QoQ % -17.07% -13.85% 4.60% 11.89% 14.72% 0.48% -
  Horiz. % 96.39% 116.22% 134.90% 128.97% 115.27% 100.48% 100.00%
ROE 2.29 % 10.90 % 9.11 % 5.99 % 2.53 % 9.46 % 7.58 % -55.01%
  QoQ % -78.99% 19.65% 52.09% 136.76% -73.26% 24.80% -
  Horiz. % 30.21% 143.80% 120.18% 79.02% 33.38% 124.80% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 75.81 282.24 197.76 130.83 60.02 283.13 207.04 -48.85%
  QoQ % -73.14% 42.72% 51.16% 117.98% -78.80% 36.75% -
  Horiz. % 36.62% 136.32% 95.52% 63.19% 28.99% 136.75% 100.00%
EPS 7.02 33.24 27.79 17.42 7.19 25.81 20.02 -50.31%
  QoQ % -78.88% 19.61% 59.53% 142.28% -72.14% 28.92% -
  Horiz. % 35.06% 166.03% 138.81% 87.01% 35.91% 128.92% 100.00%
DPS 0.00 7.50 3.00 3.00 0.00 7.10 3.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 136.67% -
  Horiz. % 0.00% 250.00% 100.00% 100.00% 0.00% 236.67% 100.00%
NAPS 3.0700 3.0500 3.0500 2.9100 2.8400 2.7300 2.6400 10.59%
  QoQ % 0.66% 0.00% 4.81% 2.46% 4.03% 3.41% -
  Horiz. % 116.29% 115.53% 115.53% 110.23% 107.58% 103.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.16 127.23 89.16 59.01 27.10 128.56 94.11 -49.15%
  QoQ % -73.15% 42.70% 51.09% 117.75% -78.92% 36.61% -
  Horiz. % 36.30% 135.19% 94.74% 62.70% 28.80% 136.61% 100.00%
EPS 3.16 14.98 12.53 7.86 3.25 11.72 9.10 -50.63%
  QoQ % -78.91% 19.55% 59.41% 141.85% -72.27% 28.79% -
  Horiz. % 34.73% 164.62% 137.69% 86.37% 35.71% 128.79% 100.00%
DPS 0.00 3.38 1.35 1.35 0.00 3.22 1.36 -
  QoQ % 0.00% 150.37% 0.00% 0.00% 0.00% 136.76% -
  Horiz. % 0.00% 248.53% 99.26% 99.26% 0.00% 236.76% 100.00%
NAPS 1.3835 1.3749 1.3751 1.3125 1.2824 1.2396 1.2000 9.96%
  QoQ % 0.63% -0.01% 4.77% 2.35% 3.45% 3.30% -
  Horiz. % 115.29% 114.57% 114.59% 109.38% 106.87% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.2600 2.1800 1.8000 1.7000 1.5800 1.6000 1.6500 -
P/RPS 2.98 0.77 0.91 1.30 2.63 0.57 0.80 140.49%
  QoQ % 287.01% -15.38% -30.00% -50.57% 361.40% -28.75% -
  Horiz. % 372.50% 96.25% 113.75% 162.50% 328.75% 71.25% 100.00%
P/EPS 32.19 6.56 6.48 9.76 21.97 6.20 8.24 148.25%
  QoQ % 390.70% 1.23% -33.61% -55.58% 254.35% -24.76% -
  Horiz. % 390.66% 79.61% 78.64% 118.45% 266.63% 75.24% 100.00%
EY 3.11 15.25 15.44 10.25 4.55 16.13 12.13 -59.68%
  QoQ % -79.61% -1.23% 50.63% 125.27% -71.79% 32.98% -
  Horiz. % 25.64% 125.72% 127.29% 84.50% 37.51% 132.98% 100.00%
DY 0.00 3.44 1.67 1.76 0.00 4.44 1.82 -
  QoQ % 0.00% 105.99% -5.11% 0.00% 0.00% 143.96% -
  Horiz. % 0.00% 189.01% 91.76% 96.70% 0.00% 243.96% 100.00%
P/NAPS 0.74 0.71 0.59 0.58 0.56 0.59 0.62 12.53%
  QoQ % 4.23% 20.34% 1.72% 3.57% -5.08% -4.84% -
  Horiz. % 119.35% 114.52% 95.16% 93.55% 90.32% 95.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 -
Price 2.2900 2.3300 1.8900 1.8200 1.7900 1.5900 1.6100 -
P/RPS 3.02 0.83 0.96 1.39 2.98 0.56 0.78 146.77%
  QoQ % 263.86% -13.54% -30.94% -53.36% 432.14% -28.21% -
  Horiz. % 387.18% 106.41% 123.08% 178.21% 382.05% 71.79% 100.00%
P/EPS 32.62 7.01 6.80 10.45 24.90 6.16 8.04 154.60%
  QoQ % 365.34% 3.09% -34.93% -58.03% 304.22% -23.38% -
  Horiz. % 405.72% 87.19% 84.58% 129.98% 309.70% 76.62% 100.00%
EY 3.07 14.27 14.70 9.57 4.02 16.24 12.43 -60.67%
  QoQ % -78.49% -2.93% 53.61% 138.06% -75.25% 30.65% -
  Horiz. % 24.70% 114.80% 118.26% 76.99% 32.34% 130.65% 100.00%
DY 0.00 3.22 1.59 1.65 0.00 4.47 1.86 -
  QoQ % 0.00% 102.52% -3.64% 0.00% 0.00% 140.32% -
  Horiz. % 0.00% 173.12% 85.48% 88.71% 0.00% 240.32% 100.00%
P/NAPS 0.75 0.76 0.62 0.63 0.63 0.58 0.61 14.78%
  QoQ % -1.32% 22.58% -1.59% 0.00% 8.62% -4.92% -
  Horiz. % 122.95% 124.59% 101.64% 103.28% 103.28% 95.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

139  214  568  1473 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.20-0.01 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 YONGTAI 0.175+0.005 
 SAPNRG 0.115-0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 TDM 0.32+0.015 

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