Highlights

[MFCB] QoQ Quarter Result on 2011-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     16.91%    YoY -     14.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 150,330 169,182 151,962 158,571 130,793 136,720 127,049 11.86%
  QoQ % -11.14% 11.33% -4.17% 21.24% -4.34% 7.61% -
  Horiz. % 118.32% 133.16% 119.61% 124.81% 102.95% 107.61% 100.00%
PBT 29,338 29,290 36,348 40,674 35,040 38,866 30,082 -1.65%
  QoQ % 0.16% -19.42% -10.64% 16.08% -9.84% 29.20% -
  Horiz. % 97.53% 97.37% 120.83% 135.21% 116.48% 129.20% 100.00%
Tax -7,064 -8,451 -7,241 -6,642 -6,450 -8,067 -6,896 1.62%
  QoQ % 16.41% -16.71% -9.02% -2.98% 20.04% -16.98% -
  Horiz. % 102.44% 122.55% 105.00% 96.32% 93.53% 116.98% 100.00%
NP 22,274 20,839 29,107 34,032 28,590 30,799 23,186 -2.64%
  QoQ % 6.89% -28.41% -14.47% 19.03% -7.17% 32.83% -
  Horiz. % 96.07% 89.88% 125.54% 146.78% 123.31% 132.83% 100.00%
NP to SH 14,423 7,584 20,216 25,488 21,802 19,330 14,044 1.79%
  QoQ % 90.18% -62.49% -20.68% 16.91% 12.79% 37.64% -
  Horiz. % 102.70% 54.00% 143.95% 181.49% 155.24% 137.64% 100.00%
Tax Rate 24.08 % 28.85 % 19.92 % 16.33 % 18.41 % 20.76 % 22.92 % 3.34%
  QoQ % -16.53% 44.83% 21.98% -11.30% -11.32% -9.42% -
  Horiz. % 105.06% 125.87% 86.91% 71.25% 80.32% 90.58% 100.00%
Total Cost 128,056 148,343 122,855 124,539 102,203 105,921 103,863 14.97%
  QoQ % -13.68% 20.75% -1.35% 21.85% -3.51% 1.98% -
  Horiz. % 123.29% 142.83% 118.29% 119.91% 98.40% 101.98% 100.00%
Net Worth 588,032 454,166 539,548 539,826 524,525 458,594 495,670 12.05%
  QoQ % 29.48% -15.82% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 13,624 - 6,833 - 12,611 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.04% 0.00% 54.18% 0.00% 100.00% -
Div Payout % - % 179.65 % - % 26.81 % - % 65.24 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 275.37% 0.00% 41.09% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 588,032 454,166 539,548 539,826 524,525 458,594 495,670 12.05%
  QoQ % 29.48% -15.82% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
NOSH 231,508 227,083 227,657 227,774 228,054 229,297 229,477 0.59%
  QoQ % 1.95% -0.25% -0.05% -0.12% -0.54% -0.08% -
  Horiz. % 100.89% 98.96% 99.21% 99.26% 99.38% 99.92% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.82 % 12.32 % 19.15 % 21.46 % 21.86 % 22.53 % 18.25 % -12.95%
  QoQ % 20.29% -35.67% -10.76% -1.83% -2.97% 23.45% -
  Horiz. % 81.21% 67.51% 104.93% 117.59% 119.78% 123.45% 100.00%
ROE 2.45 % 1.67 % 3.75 % 4.72 % 4.16 % 4.22 % 2.83 % -9.16%
  QoQ % 46.71% -55.47% -20.55% 13.46% -1.42% 49.12% -
  Horiz. % 86.57% 59.01% 132.51% 166.78% 147.00% 149.12% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.93 74.50 66.75 69.62 57.35 59.63 55.36 11.20%
  QoQ % -12.85% 11.61% -4.12% 21.39% -3.82% 7.71% -
  Horiz. % 117.29% 134.57% 120.57% 125.76% 103.59% 107.71% 100.00%
EPS 6.23 3.34 8.88 11.19 9.56 8.42 6.12 1.19%
  QoQ % 86.53% -62.39% -20.64% 17.05% 13.54% 37.58% -
  Horiz. % 101.80% 54.58% 145.10% 182.84% 156.21% 137.58% 100.00%
DPS 0.00 6.00 0.00 3.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 54.55% 0.00% 100.00% -
NAPS 2.5400 2.0000 2.3700 2.3700 2.3000 2.0000 2.1600 11.40%
  QoQ % 27.00% -15.61% 0.00% 3.04% 15.00% -7.41% -
  Horiz. % 117.59% 92.59% 109.72% 109.72% 106.48% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.42 34.24 30.75 32.09 26.47 27.67 25.71 11.86%
  QoQ % -11.16% 11.35% -4.18% 21.23% -4.34% 7.62% -
  Horiz. % 118.32% 133.18% 119.60% 124.82% 102.96% 107.62% 100.00%
EPS 2.92 1.53 4.09 5.16 4.41 3.91 2.84 1.87%
  QoQ % 90.85% -62.59% -20.74% 17.01% 12.79% 37.68% -
  Horiz. % 102.82% 53.87% 144.01% 181.69% 155.28% 137.68% 100.00%
DPS 0.00 2.76 0.00 1.38 0.00 2.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.24% 0.00% 54.12% 0.00% 100.00% -
NAPS 1.1899 0.9190 1.0918 1.0924 1.0614 0.9280 1.0030 12.05%
  QoQ % 29.48% -15.83% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.6400 1.6900 1.4500 1.6900 1.7200 1.7700 1.8400 -
P/RPS 2.53 2.27 2.17 2.43 3.00 2.97 3.32 -16.56%
  QoQ % 11.45% 4.61% -10.70% -19.00% 1.01% -10.54% -
  Horiz. % 76.20% 68.37% 65.36% 73.19% 90.36% 89.46% 100.00%
P/EPS 26.32 50.60 16.33 15.10 17.99 21.00 30.07 -8.49%
  QoQ % -47.98% 209.86% 8.15% -16.06% -14.33% -30.16% -
  Horiz. % 87.53% 168.27% 54.31% 50.22% 59.83% 69.84% 100.00%
EY 3.80 1.98 6.12 6.62 5.56 4.76 3.33 9.19%
  QoQ % 91.92% -67.65% -7.55% 19.06% 16.81% 42.94% -
  Horiz. % 114.11% 59.46% 183.78% 198.80% 166.97% 142.94% 100.00%
DY 0.00 3.55 0.00 1.78 0.00 3.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.15% 0.00% 57.23% 0.00% 100.00% -
P/NAPS 0.65 0.85 0.61 0.71 0.75 0.89 0.85 -16.36%
  QoQ % -23.53% 39.34% -14.08% -5.33% -15.73% 4.71% -
  Horiz. % 76.47% 100.00% 71.76% 83.53% 88.24% 104.71% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 -
Price 1.6600 1.7300 1.5300 1.5500 1.7400 1.7000 1.8700 -
P/RPS 2.56 2.32 2.29 2.23 3.03 2.85 3.38 -16.90%
  QoQ % 10.34% 1.31% 2.69% -26.40% 6.32% -15.68% -
  Horiz. % 75.74% 68.64% 67.75% 65.98% 89.64% 84.32% 100.00%
P/EPS 26.65 51.80 17.23 13.85 18.20 20.17 30.56 -8.72%
  QoQ % -48.55% 200.64% 24.40% -23.90% -9.77% -34.00% -
  Horiz. % 87.21% 169.50% 56.38% 45.32% 59.55% 66.00% 100.00%
EY 3.75 1.93 5.80 7.22 5.49 4.96 3.27 9.55%
  QoQ % 94.30% -66.72% -19.67% 31.51% 10.69% 51.68% -
  Horiz. % 114.68% 59.02% 177.37% 220.80% 167.89% 151.68% 100.00%
DY 0.00 3.47 0.00 1.94 0.00 3.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.10% 0.00% 59.88% 0.00% 100.00% -
P/NAPS 0.65 0.87 0.65 0.65 0.76 0.85 0.87 -17.65%
  QoQ % -25.29% 33.85% 0.00% -14.47% -10.59% -2.30% -
  Horiz. % 74.71% 100.00% 74.71% 74.71% 87.36% 97.70% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

401  395  604  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.08-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.0250.00 
 LUSTER 0.19-0.005 
 DSONIC-WA 0.235+0.025 

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