Highlights

[MFCB] QoQ Quarter Result on 2012-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -10.31%    YoY -     -49.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 133,920 170,246 152,849 161,879 150,330 169,182 151,962 -8.07%
  QoQ % -21.34% 11.38% -5.58% 7.68% -11.14% 11.33% -
  Horiz. % 88.13% 112.03% 100.58% 106.53% 98.93% 111.33% 100.00%
PBT 30,428 38,153 33,297 28,314 29,338 29,290 36,348 -11.17%
  QoQ % -20.25% 14.58% 17.60% -3.49% 0.16% -19.42% -
  Horiz. % 83.71% 104.97% 91.61% 77.90% 80.71% 80.58% 100.00%
Tax -7,783 -12,731 -8,092 -7,553 -7,064 -8,451 -7,241 4.93%
  QoQ % 38.87% -57.33% -7.14% -6.92% 16.41% -16.71% -
  Horiz. % 107.49% 175.82% 111.75% 104.31% 97.56% 116.71% 100.00%
NP 22,645 25,422 25,205 20,761 22,274 20,839 29,107 -15.40%
  QoQ % -10.92% 0.86% 21.41% -6.79% 6.89% -28.41% -
  Horiz. % 77.80% 87.34% 86.59% 71.33% 76.52% 71.59% 100.00%
NP to SH 16,044 12,957 17,611 12,936 14,423 7,584 20,216 -14.27%
  QoQ % 23.82% -26.43% 36.14% -10.31% 90.18% -62.49% -
  Horiz. % 79.36% 64.09% 87.11% 63.99% 71.34% 37.51% 100.00%
Tax Rate 25.58 % 33.37 % 24.30 % 26.68 % 24.08 % 28.85 % 19.92 % 18.12%
  QoQ % -23.34% 37.33% -8.92% 10.80% -16.53% 44.83% -
  Horiz. % 128.41% 167.52% 121.99% 133.94% 120.88% 144.83% 100.00%
Total Cost 111,275 144,824 127,644 141,118 128,056 148,343 122,855 -6.38%
  QoQ % -23.17% 13.46% -9.55% 10.20% -13.68% 20.75% -
  Horiz. % 90.57% 117.88% 103.90% 114.87% 104.23% 120.75% 100.00%
Net Worth 633,726 448,684 593,023 584,932 588,032 454,166 539,548 11.31%
  QoQ % 41.24% -24.34% 1.38% -0.53% 29.48% -15.82% -
  Horiz. % 117.45% 83.16% 109.91% 108.41% 108.99% 84.18% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 9,198 - 6,749 - 13,624 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.51% 0.00% 49.54% 0.00% 100.00% -
Div Payout % - % 70.99 % - % 52.17 % - % 179.65 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 39.52% 0.00% 29.04% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 633,726 448,684 593,023 584,932 588,032 454,166 539,548 11.31%
  QoQ % 41.24% -24.34% 1.38% -0.53% 29.48% -15.82% -
  Horiz. % 117.45% 83.16% 109.91% 108.41% 108.99% 84.18% 100.00%
NOSH 223,143 224,342 224,630 224,973 231,508 227,083 227,657 -1.33%
  QoQ % -0.53% -0.13% -0.15% -2.82% 1.95% -0.25% -
  Horiz. % 98.02% 98.54% 98.67% 98.82% 101.69% 99.75% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.91 % 14.93 % 16.49 % 12.83 % 14.82 % 12.32 % 19.15 % -7.95%
  QoQ % 13.26% -9.46% 28.53% -13.43% 20.29% -35.67% -
  Horiz. % 88.30% 77.96% 86.11% 67.00% 77.39% 64.33% 100.00%
ROE 2.53 % 2.89 % 2.97 % 2.21 % 2.45 % 1.67 % 3.75 % -23.06%
  QoQ % -12.46% -2.69% 34.39% -9.80% 46.71% -55.47% -
  Horiz. % 67.47% 77.07% 79.20% 58.93% 65.33% 44.53% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.02 75.89 68.04 71.95 64.93 74.50 66.75 -6.83%
  QoQ % -20.91% 11.54% -5.43% 10.81% -12.85% 11.61% -
  Horiz. % 89.92% 113.69% 101.93% 107.79% 97.27% 111.61% 100.00%
EPS 7.19 5.77 7.84 5.75 6.23 3.34 8.88 -13.12%
  QoQ % 24.61% -26.40% 36.35% -7.70% 86.53% -62.39% -
  Horiz. % 80.97% 64.98% 88.29% 64.75% 70.16% 37.61% 100.00%
DPS 0.00 4.10 0.00 3.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.33% 0.00% 50.00% 0.00% 100.00% -
NAPS 2.8400 2.0000 2.6400 2.6000 2.5400 2.0000 2.3700 12.81%
  QoQ % 42.00% -24.24% 1.54% 2.36% 27.00% -15.61% -
  Horiz. % 119.83% 84.39% 111.39% 109.70% 107.17% 84.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.10 34.45 30.93 32.76 30.42 34.24 30.75 -8.07%
  QoQ % -21.34% 11.38% -5.59% 7.69% -11.16% 11.35% -
  Horiz. % 88.13% 112.03% 100.59% 106.54% 98.93% 111.35% 100.00%
EPS 3.25 2.62 3.56 2.62 2.92 1.53 4.09 -14.20%
  QoQ % 24.05% -26.40% 35.88% -10.27% 90.85% -62.59% -
  Horiz. % 79.46% 64.06% 87.04% 64.06% 71.39% 37.41% 100.00%
DPS 0.00 1.86 0.00 1.37 0.00 2.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.39% 0.00% 49.64% 0.00% 100.00% -
NAPS 1.2824 0.9079 1.2000 1.1837 1.1899 0.9190 1.0918 11.31%
  QoQ % 41.25% -24.34% 1.38% -0.52% 29.48% -15.83% -
  Horiz. % 117.46% 83.16% 109.91% 108.42% 108.99% 84.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.5800 1.6000 1.6500 1.6800 1.6400 1.6900 1.4500 -
P/RPS 2.63 2.11 2.42 2.33 2.53 2.27 2.17 13.66%
  QoQ % 24.64% -12.81% 3.86% -7.91% 11.45% 4.61% -
  Horiz. % 121.20% 97.24% 111.52% 107.37% 116.59% 104.61% 100.00%
P/EPS 21.97 27.70 21.05 29.22 26.32 50.60 16.33 21.85%
  QoQ % -20.69% 31.59% -27.96% 11.02% -47.98% 209.86% -
  Horiz. % 134.54% 169.63% 128.90% 178.93% 161.18% 309.86% 100.00%
EY 4.55 3.61 4.75 3.42 3.80 1.98 6.12 -17.92%
  QoQ % 26.04% -24.00% 38.89% -10.00% 91.92% -67.65% -
  Horiz. % 74.35% 58.99% 77.61% 55.88% 62.09% 32.35% 100.00%
DY 0.00 2.56 0.00 1.79 0.00 3.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.11% 0.00% 50.42% 0.00% 100.00% -
P/NAPS 0.56 0.80 0.62 0.65 0.65 0.85 0.61 -5.54%
  QoQ % -30.00% 29.03% -4.62% 0.00% -23.53% 39.34% -
  Horiz. % 91.80% 131.15% 101.64% 106.56% 106.56% 139.34% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 -
Price 1.7900 1.5900 1.6100 1.6900 1.6600 1.7300 1.5300 -
P/RPS 2.98 2.10 2.37 2.35 2.56 2.32 2.29 19.17%
  QoQ % 41.90% -11.39% 0.85% -8.20% 10.34% 1.31% -
  Horiz. % 130.13% 91.70% 103.49% 102.62% 111.79% 101.31% 100.00%
P/EPS 24.90 27.53 20.54 29.39 26.65 51.80 17.23 27.79%
  QoQ % -9.55% 34.03% -30.11% 10.28% -48.55% 200.64% -
  Horiz. % 144.52% 159.78% 119.21% 170.57% 154.67% 300.64% 100.00%
EY 4.02 3.63 4.87 3.40 3.75 1.93 5.80 -21.66%
  QoQ % 10.74% -25.46% 43.24% -9.33% 94.30% -66.72% -
  Horiz. % 69.31% 62.59% 83.97% 58.62% 64.66% 33.28% 100.00%
DY 0.00 2.58 0.00 1.78 0.00 3.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.35% 0.00% 51.30% 0.00% 100.00% -
P/NAPS 0.63 0.80 0.61 0.65 0.65 0.87 0.65 -2.06%
  QoQ % -21.25% 31.15% -6.15% 0.00% -25.29% 33.85% -
  Horiz. % 96.92% 123.08% 93.85% 100.00% 100.00% 133.85% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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