Highlights

[MFCB] QoQ Cumulative 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 -     -66.56%    YoY -     130.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 610,508 441,326 289,364 130,793 523,323 386,603 259,554 76.59%
  QoQ % 38.33% 52.52% 121.24% -75.01% 35.36% 48.95% -
  Horiz. % 235.21% 170.03% 111.49% 50.39% 201.62% 148.95% 100.00%
PBT 141,352 112,062 75,714 35,040 121,126 82,260 52,178 93.98%
  QoQ % 26.14% 48.01% 116.08% -71.07% 47.25% 57.65% -
  Horiz. % 270.90% 214.77% 145.11% 67.15% 232.14% 157.65% 100.00%
Tax -28,784 -20,333 -13,092 -6,450 -21,905 -13,838 -6,942 157.43%
  QoQ % -41.56% -55.31% -102.98% 70.55% -58.30% -99.34% -
  Horiz. % 414.64% 292.90% 188.59% 92.91% 315.54% 199.34% 100.00%
NP 112,568 91,729 62,622 28,590 99,221 68,422 45,236 83.33%
  QoQ % 22.72% 46.48% 119.03% -71.19% 45.01% 51.26% -
  Horiz. % 248.85% 202.78% 138.43% 63.20% 219.34% 151.26% 100.00%
NP to SH 75,090 67,506 47,290 21,802 65,197 45,867 31,823 76.96%
  QoQ % 11.23% 42.75% 116.91% -66.56% 42.14% 44.13% -
  Horiz. % 235.96% 212.13% 148.60% 68.51% 204.87% 144.13% 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 497,940 349,597 226,742 102,203 424,102 318,181 214,318 75.15%
  QoQ % 42.43% 54.18% 121.85% -75.90% 33.29% 48.46% -
  Horiz. % 232.34% 163.12% 105.80% 47.69% 197.88% 148.46% 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 6,827 6,833 - 17,199 4,588 4,588 170.17%
  QoQ % 199.67% -0.09% 0.00% 0.00% 274.79% 0.01% -
  Horiz. % 445.90% 148.80% 148.93% 0.00% 374.81% 100.01% 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 % 12.51 % 8.76 % 4.16 % 12.64 % 9.25 % 6.73 % 57.83%
  QoQ % 6.87% 42.81% 110.58% -67.09% 36.65% 37.44% -
  Horiz. % 198.66% 185.88% 130.16% 61.81% 187.82% 137.44% 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 268.54 193.90 127.03 57.35 228.20 168.49 113.13 77.67%
  QoQ % 38.49% 52.64% 121.50% -74.87% 35.44% 48.93% -
  Horiz. % 237.37% 171.40% 112.29% 50.69% 201.71% 148.93% 100.00%
EPS 33.03 29.66 20.76 9.56 28.42 19.99 13.87 78.05%
  QoQ % 11.36% 42.87% 117.15% -66.36% 42.17% 44.12% -
  Horiz. % 238.14% 213.84% 149.68% 68.93% 204.90% 144.12% 100.00%
DPS 9.00 3.00 3.00 0.00 7.50 2.00 2.00 171.82%
  QoQ % 200.00% 0.00% 0.00% 0.00% 275.00% 0.00% -
  Horiz. % 450.00% 150.00% 150.00% 0.00% 375.00% 100.00% 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 89.31 58.55 26.47 105.90 78.23 52.52 76.60%
  QoQ % 38.33% 52.54% 121.19% -75.00% 35.37% 48.95% -
  Horiz. % 235.22% 170.05% 111.48% 50.40% 201.64% 148.95% 100.00%
EPS 15.19 13.66 9.57 4.41 13.19 9.28 6.44 76.92%
  QoQ % 11.20% 42.74% 117.01% -66.57% 42.13% 44.10% -
  Horiz. % 235.87% 212.11% 148.60% 68.48% 204.81% 144.10% 100.00%
DPS 4.14 1.38 1.38 0.00 3.48 0.93 0.93 169.88%
  QoQ % 200.00% 0.00% 0.00% 0.00% 274.19% 0.00% -
  Horiz. % 445.16% 148.39% 148.39% 0.00% 374.19% 100.00% 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 0.75 1.33 3.00 0.78 1.09 1.46 -42.81%
  QoQ % -16.00% -43.61% -55.67% 284.62% -28.44% -25.34% -
  Horiz. % 43.15% 51.37% 91.10% 205.48% 53.42% 74.66% 100.00%
P/EPS 5.12 4.89 8.14 17.99 6.23 9.20 11.90 -42.92%
  QoQ % 4.70% -39.93% -54.75% 188.76% -32.28% -22.69% -
  Horiz. % 43.03% 41.09% 68.40% 151.18% 52.35% 77.31% 100.00%
EY 19.54 20.46 12.28 5.56 16.06 10.86 8.41 75.15%
  QoQ % -4.50% 66.61% 120.86% -65.38% 47.88% 29.13% -
  Horiz. % 232.34% 243.28% 146.02% 66.11% 190.96% 129.13% 100.00%
DY 5.33 2.07 1.78 0.00 4.24 1.09 1.21 167.99%
  QoQ % 157.49% 16.29% 0.00% 0.00% 288.99% -9.92% -
  Horiz. % 440.50% 171.07% 147.11% 0.00% 350.41% 90.08% 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 0.79 1.22 3.03 0.74 1.11 1.50 -43.24%
  QoQ % -18.99% -35.25% -59.74% 309.46% -33.33% -26.00% -
  Horiz. % 42.67% 52.67% 81.33% 202.00% 49.33% 74.00% 100.00%
P/EPS 5.24 5.16 7.47 18.20 5.98 9.35 12.26 -43.17%
  QoQ % 1.55% -30.92% -58.96% 204.35% -36.04% -23.74% -
  Horiz. % 42.74% 42.09% 60.93% 148.45% 48.78% 76.26% 100.00%
EY 19.09 19.39 13.39 5.49 16.72 10.69 8.16 75.96%
  QoQ % -1.55% 44.81% 143.90% -67.17% 56.41% 31.00% -
  Horiz. % 233.95% 237.62% 164.09% 67.28% 204.90% 131.00% 100.00%
DY 5.20 1.96 1.94 0.00 4.41 1.07 1.18 168.07%
  QoQ % 165.31% 1.03% 0.00% 0.00% 312.15% -9.32% -
  Horiz. % 440.68% 166.10% 164.41% 0.00% 373.73% 90.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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