Highlights

[MFCB] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     42.75%    YoY -     47.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 312,209 150,330 610,508 441,326 289,364 130,793 523,323 -29.15%
  QoQ % 107.68% -75.38% 38.33% 52.52% 121.24% -75.01% -
  Horiz. % 59.66% 28.73% 116.66% 84.33% 55.29% 24.99% 100.00%
PBT 57,652 29,338 141,352 112,062 75,714 35,040 121,126 -39.07%
  QoQ % 96.51% -79.24% 26.14% 48.01% 116.08% -71.07% -
  Horiz. % 47.60% 24.22% 116.70% 92.52% 62.51% 28.93% 100.00%
Tax -14,617 -7,064 -28,784 -20,333 -13,092 -6,450 -21,905 -23.66%
  QoQ % -106.92% 75.46% -41.56% -55.31% -102.98% 70.55% -
  Horiz. % 66.73% 32.25% 131.40% 92.82% 59.77% 29.45% 100.00%
NP 43,035 22,274 112,568 91,729 62,622 28,590 99,221 -42.73%
  QoQ % 93.21% -80.21% 22.72% 46.48% 119.03% -71.19% -
  Horiz. % 43.37% 22.45% 113.45% 92.45% 63.11% 28.81% 100.00%
NP to SH 27,359 14,423 75,090 67,506 47,290 21,802 65,197 -43.98%
  QoQ % 89.69% -80.79% 11.23% 42.75% 116.91% -66.56% -
  Horiz. % 41.96% 22.12% 115.17% 103.54% 72.53% 33.44% 100.00%
Tax Rate 25.35 % 24.08 % 20.36 % 18.14 % 17.29 % 18.41 % 18.08 % 25.30%
  QoQ % 5.27% 18.27% 12.24% 4.92% -6.08% 1.83% -
  Horiz. % 140.21% 133.19% 112.61% 100.33% 95.63% 101.83% 100.00%
Total Cost 269,174 128,056 497,940 349,597 226,742 102,203 424,102 -26.17%
  QoQ % 110.20% -74.28% 42.43% 54.18% 121.85% -75.90% -
  Horiz. % 63.47% 30.19% 117.41% 82.43% 53.46% 24.10% 100.00%
Net Worth 584,497 588,032 561,544 539,410 539,871 524,525 515,977 8.68%
  QoQ % -0.60% 4.72% 4.10% -0.09% 2.93% 1.66% -
  Horiz. % 113.28% 113.96% 108.83% 104.54% 104.63% 101.66% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,744 - 20,461 6,827 6,833 - 17,199 -46.46%
  QoQ % 0.00% 0.00% 199.67% -0.09% 0.00% 0.00% -
  Horiz. % 39.21% 0.00% 118.97% 39.70% 39.73% 0.00% 100.00%
Div Payout % 24.65 % - % 27.25 % 10.11 % 14.45 % - % 26.38 % -4.43%
  QoQ % 0.00% 0.00% 169.54% -30.03% 0.00% 0.00% -
  Horiz. % 93.44% 0.00% 103.30% 38.32% 54.78% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 584,497 588,032 561,544 539,410 539,871 524,525 515,977 8.68%
  QoQ % -0.60% 4.72% 4.10% -0.09% 2.93% 1.66% -
  Horiz. % 113.28% 113.96% 108.83% 104.54% 104.63% 101.66% 100.00%
NOSH 224,806 231,508 227,346 227,599 227,793 228,054 229,323 -1.32%
  QoQ % -2.89% 1.83% -0.11% -0.09% -0.11% -0.55% -
  Horiz. % 98.03% 100.95% 99.14% 99.25% 99.33% 99.45% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.78 % 14.82 % 18.44 % 20.78 % 21.64 % 21.86 % 18.96 % -19.18%
  QoQ % -7.02% -19.63% -11.26% -3.97% -1.01% 15.30% -
  Horiz. % 72.68% 78.16% 97.26% 109.60% 114.14% 115.30% 100.00%
ROE 4.68 % 2.45 % 13.37 % 12.51 % 8.76 % 4.16 % 12.64 % -48.47%
  QoQ % 91.02% -81.68% 6.87% 42.81% 110.58% -67.09% -
  Horiz. % 37.03% 19.38% 105.78% 98.97% 69.30% 32.91% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 138.88 64.93 268.54 193.90 127.03 57.35 228.20 -28.21%
  QoQ % 113.89% -75.82% 38.49% 52.64% 121.50% -74.87% -
  Horiz. % 60.86% 28.45% 117.68% 84.97% 55.67% 25.13% 100.00%
EPS 12.17 6.23 33.03 29.66 20.76 9.56 28.42 -43.22%
  QoQ % 95.35% -81.14% 11.36% 42.87% 117.15% -66.36% -
  Horiz. % 42.82% 21.92% 116.22% 104.36% 73.05% 33.64% 100.00%
DPS 3.00 0.00 9.00 3.00 3.00 0.00 7.50 -45.74%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 120.00% 40.00% 40.00% 0.00% 100.00%
NAPS 2.6000 2.5400 2.4700 2.3700 2.3700 2.3000 2.2500 10.13%
  QoQ % 2.36% 2.83% 4.22% 0.00% 3.04% 2.22% -
  Horiz. % 115.56% 112.89% 109.78% 105.33% 105.33% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 63.18 30.42 123.54 89.31 58.55 26.47 105.90 -29.15%
  QoQ % 107.69% -75.38% 38.33% 52.54% 121.19% -75.00% -
  Horiz. % 59.66% 28.73% 116.66% 84.33% 55.29% 25.00% 100.00%
EPS 5.54 2.92 15.19 13.66 9.57 4.41 13.19 -43.95%
  QoQ % 89.73% -80.78% 11.20% 42.74% 117.01% -66.57% -
  Horiz. % 42.00% 22.14% 115.16% 103.56% 72.55% 33.43% 100.00%
DPS 1.36 0.00 4.14 1.38 1.38 0.00 3.48 -46.58%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.08% 0.00% 118.97% 39.66% 39.66% 0.00% 100.00%
NAPS 1.1828 1.1899 1.1363 1.0915 1.0925 1.0614 1.0441 8.68%
  QoQ % -0.60% 4.72% 4.10% -0.09% 2.93% 1.66% -
  Horiz. % 113.28% 113.96% 108.83% 104.54% 104.64% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.6800 1.6400 1.6900 1.4500 1.6900 1.7200 1.7700 -
P/RPS 1.21 2.53 0.63 0.75 1.33 3.00 0.78 34.04%
  QoQ % -52.17% 301.59% -16.00% -43.61% -55.67% 284.62% -
  Horiz. % 155.13% 324.36% 80.77% 96.15% 170.51% 384.62% 100.00%
P/EPS 13.80 26.32 5.12 4.89 8.14 17.99 6.23 70.01%
  QoQ % -47.57% 414.06% 4.70% -39.93% -54.75% 188.76% -
  Horiz. % 221.51% 422.47% 82.18% 78.49% 130.66% 288.76% 100.00%
EY 7.24 3.80 19.54 20.46 12.28 5.56 16.06 -41.24%
  QoQ % 90.53% -80.55% -4.50% 66.61% 120.86% -65.38% -
  Horiz. % 45.08% 23.66% 121.67% 127.40% 76.46% 34.62% 100.00%
DY 1.79 0.00 5.33 2.07 1.78 0.00 4.24 -43.75%
  QoQ % 0.00% 0.00% 157.49% 16.29% 0.00% 0.00% -
  Horiz. % 42.22% 0.00% 125.71% 48.82% 41.98% 0.00% 100.00%
P/NAPS 0.65 0.65 0.68 0.61 0.71 0.75 0.79 -12.20%
  QoQ % 0.00% -4.41% 11.48% -14.08% -5.33% -5.06% -
  Horiz. % 82.28% 82.28% 86.08% 77.22% 89.87% 94.94% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 -
Price 1.6900 1.6600 1.7300 1.5300 1.5500 1.7400 1.7000 -
P/RPS 1.22 2.56 0.64 0.79 1.22 3.03 0.74 39.60%
  QoQ % -52.34% 300.00% -18.99% -35.25% -59.74% 309.46% -
  Horiz. % 164.86% 345.95% 86.49% 106.76% 164.86% 409.46% 100.00%
P/EPS 13.89 26.65 5.24 5.16 7.47 18.20 5.98 75.48%
  QoQ % -47.88% 408.59% 1.55% -30.92% -58.96% 204.35% -
  Horiz. % 232.27% 445.65% 87.63% 86.29% 124.92% 304.35% 100.00%
EY 7.20 3.75 19.09 19.39 13.39 5.49 16.72 -43.00%
  QoQ % 92.00% -80.36% -1.55% 44.81% 143.90% -67.17% -
  Horiz. % 43.06% 22.43% 114.17% 115.97% 80.08% 32.83% 100.00%
DY 1.78 0.00 5.20 1.96 1.94 0.00 4.41 -45.41%
  QoQ % 0.00% 0.00% 165.31% 1.03% 0.00% 0.00% -
  Horiz. % 40.36% 0.00% 117.91% 44.44% 43.99% 0.00% 100.00%
P/NAPS 0.65 0.65 0.70 0.65 0.65 0.76 0.76 -9.91%
  QoQ % 0.00% -7.14% 7.69% 0.00% -14.47% 0.00% -
  Horiz. % 85.53% 85.53% 92.11% 85.53% 85.53% 100.00% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS