Highlights

[MFCB] QoQ 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 -     42.01%    YoY -     76.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 168,825 188,142 148,994 157,702 133,920 170,246 152,849 6.86%
  QoQ % -10.27% 26.27% -5.52% 17.76% -21.34% 11.38% -
  Horiz. % 110.45% 123.09% 97.48% 103.18% 87.62% 111.38% 100.00%
PBT 31,657 38,951 41,571 43,944 30,428 38,153 33,297 -3.31%
  QoQ % -18.73% -6.30% -5.40% 44.42% -20.25% 14.58% -
  Horiz. % 95.07% 116.98% 124.85% 131.98% 91.38% 114.58% 100.00%
Tax -7,779 -18,972 -9,550 -11,404 -7,783 -12,731 -8,092 -2.60%
  QoQ % 59.00% -98.66% 16.26% -46.52% 38.87% -57.33% -
  Horiz. % 96.13% 234.45% 118.02% 140.93% 96.18% 157.33% 100.00%
NP 23,878 19,979 32,021 32,540 22,645 25,422 25,205 -3.54%
  QoQ % 19.52% -37.61% -1.59% 43.70% -10.92% 0.86% -
  Horiz. % 94.74% 79.27% 127.04% 129.10% 89.84% 100.86% 100.00%
NP to SH 15,634 12,132 23,090 22,784 16,044 12,957 17,611 -7.64%
  QoQ % 28.87% -47.46% 1.34% 42.01% 23.82% -26.43% -
  Horiz. % 88.77% 68.89% 131.11% 129.37% 91.10% 73.57% 100.00%
Tax Rate 24.57 % 48.71 % 22.97 % 25.95 % 25.58 % 33.37 % 24.30 % 0.74%
  QoQ % -49.56% 112.06% -11.48% 1.45% -23.34% 37.33% -
  Horiz. % 101.11% 200.45% 94.53% 106.79% 105.27% 137.33% 100.00%
Total Cost 144,947 168,163 116,973 125,162 111,275 144,824 127,644 8.85%
  QoQ % -13.81% 43.76% -6.54% 12.48% -23.17% 13.46% -
  Horiz. % 113.56% 131.74% 91.64% 98.06% 87.18% 113.46% 100.00%
Net Worth 683,709 678,946 679,773 648,742 633,726 448,684 593,023 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.24% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.86% 75.66% 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 - 10,017 - 6,688 - 9,198 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.91% 0.00% 72.71% 0.00% 100.00% -
Div Payout % - % 82.57 % - % 29.35 % - % 70.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.31% 0.00% 41.34% 0.00% 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 683,709 678,946 679,773 648,742 633,726 448,684 593,023 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.24% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.86% 75.66% 100.00%
NOSH 222,706 222,605 222,876 222,935 223,143 224,342 224,630 -0.57%
  QoQ % 0.05% -0.12% -0.03% -0.09% -0.53% -0.13% -
  Horiz. % 99.14% 99.10% 99.22% 99.25% 99.34% 99.87% 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 % 10.62 % 21.49 % 20.63 % 16.91 % 14.93 % 16.49 % -9.75%
  QoQ % 33.15% -50.58% 4.17% 22.00% 13.26% -9.46% -
  Horiz. % 85.75% 64.40% 130.32% 125.11% 102.55% 90.54% 100.00%
ROE 2.29 % 1.79 % 3.40 % 3.51 % 2.53 % 2.89 % 2.97 % -15.93%
  QoQ % 27.93% -47.35% -3.13% 38.74% -12.46% -2.69% -
  Horiz. % 77.10% 60.27% 114.48% 118.18% 85.19% 97.31% 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 84.52 66.85 70.74 60.02 75.89 68.04 7.48%
  QoQ % -10.31% 26.43% -5.50% 17.86% -20.91% 11.54% -
  Horiz. % 111.42% 124.22% 98.25% 103.97% 88.21% 111.54% 100.00%
EPS 7.02 5.45 10.36 10.22 7.19 5.77 7.84 -7.11%
  QoQ % 28.81% -47.39% 1.37% 42.14% 24.61% -26.40% -
  Horiz. % 89.54% 69.52% 132.14% 130.36% 91.71% 73.60% 100.00%
DPS 0.00 4.50 0.00 3.00 0.00 4.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.76% 0.00% 73.17% 0.00% 100.00% -
NAPS 3.0700 3.0500 3.0500 2.9100 2.8400 2.0000 2.6400 10.59%
  QoQ % 0.66% 0.00% 4.81% 2.46% 42.00% -24.24% -
  Horiz. % 116.29% 115.53% 115.53% 110.23% 107.58% 75.76% 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 38.07 30.15 31.91 27.10 34.45 30.93 6.85%
  QoQ % -10.27% 26.27% -5.52% 17.75% -21.34% 11.38% -
  Horiz. % 110.44% 123.08% 97.48% 103.17% 87.62% 111.38% 100.00%
EPS 3.16 2.45 4.67 4.61 3.25 2.62 3.56 -7.65%
  QoQ % 28.98% -47.54% 1.30% 41.85% 24.05% -26.40% -
  Horiz. % 88.76% 68.82% 131.18% 129.49% 91.29% 73.60% 100.00%
DPS 0.00 2.03 0.00 1.35 0.00 1.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.14% 0.00% 72.58% 0.00% 100.00% -
NAPS 1.3835 1.3739 1.3756 1.3128 1.2824 0.9079 1.2000 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.25% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.87% 75.66% 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 2.58 2.69 2.40 2.63 2.11 2.42 14.90%
  QoQ % 15.50% -4.09% 12.08% -8.75% 24.64% -12.81% -
  Horiz. % 123.14% 106.61% 111.16% 99.17% 108.68% 87.19% 100.00%
P/EPS 32.19 40.00 17.37 16.63 21.97 27.70 21.05 32.77%
  QoQ % -19.53% 130.28% 4.45% -24.31% -20.69% 31.59% -
  Horiz. % 152.92% 190.02% 82.52% 79.00% 104.37% 131.59% 100.00%
EY 3.11 2.50 5.76 6.01 4.55 3.61 4.75 -24.62%
  QoQ % 24.40% -56.60% -4.16% 32.09% 26.04% -24.00% -
  Horiz. % 65.47% 52.63% 121.26% 126.53% 95.79% 76.00% 100.00%
DY 0.00 2.06 0.00 1.76 0.00 2.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.47% 0.00% 68.75% 0.00% 100.00% -
P/NAPS 0.74 0.71 0.59 0.58 0.56 0.80 0.62 12.53%
  QoQ % 4.23% 20.34% 1.72% 3.57% -30.00% 29.03% -
  Horiz. % 119.35% 114.52% 95.16% 93.55% 90.32% 129.03% 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 2.76 2.83 2.57 2.98 2.10 2.37 17.55%
  QoQ % 9.42% -2.47% 10.12% -13.76% 41.90% -11.39% -
  Horiz. % 127.43% 116.46% 119.41% 108.44% 125.74% 88.61% 100.00%
P/EPS 32.62 42.75 18.24 17.81 24.90 27.53 20.54 36.16%
  QoQ % -23.70% 134.38% 2.41% -28.47% -9.55% 34.03% -
  Horiz. % 158.81% 208.13% 88.80% 86.71% 121.23% 134.03% 100.00%
EY 3.07 2.34 5.48 5.62 4.02 3.63 4.87 -26.50%
  QoQ % 31.20% -57.30% -2.49% 39.80% 10.74% -25.46% -
  Horiz. % 63.04% 48.05% 112.53% 115.40% 82.55% 74.54% 100.00%
DY 0.00 1.93 0.00 1.65 0.00 2.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.81% 0.00% 63.95% 0.00% 100.00% -
P/NAPS 0.75 0.76 0.62 0.63 0.63 0.80 0.61 14.78%
  QoQ % -1.32% 22.58% -1.59% 0.00% -21.25% 31.15% -
  Horiz. % 122.95% 124.59% 101.64% 103.28% 103.28% 131.15% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS