Highlights

[MFCB] QoQ Quarter Result on 2014-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     12.00%    YoY -     -23.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 135,840 160,279 164,331 179,030 168,825 188,142 148,994 -5.98%
  QoQ % -15.25% -2.47% -8.21% 6.04% -10.27% 26.27% -
  Horiz. % 91.17% 107.57% 110.29% 120.16% 113.31% 126.27% 100.00%
PBT 33,421 37,729 42,797 40,837 31,657 38,951 41,571 -13.55%
  QoQ % -11.42% -11.84% 4.80% 29.00% -18.73% -6.30% -
  Horiz. % 80.39% 90.76% 102.95% 98.23% 76.15% 93.70% 100.00%
Tax -8,686 -14,355 -10,646 -12,944 -7,779 -18,972 -9,550 -6.13%
  QoQ % 39.49% -34.84% 17.75% -66.40% 59.00% -98.66% -
  Horiz. % 90.95% 150.31% 111.48% 135.54% 81.46% 198.66% 100.00%
NP 24,735 23,374 32,151 27,893 23,878 19,979 32,021 -15.83%
  QoQ % 5.82% -27.30% 15.27% 16.81% 19.52% -37.61% -
  Horiz. % 77.25% 73.00% 100.41% 87.11% 74.57% 62.39% 100.00%
NP to SH 18,667 14,270 22,485 17,510 15,634 12,132 23,090 -13.23%
  QoQ % 30.81% -36.54% 28.41% 12.00% 28.87% -47.46% -
  Horiz. % 80.84% 61.80% 97.38% 75.83% 67.71% 52.54% 100.00%
Tax Rate 25.99 % 38.05 % 24.88 % 31.70 % 24.57 % 48.71 % 22.97 % 8.59%
  QoQ % -31.70% 52.93% -21.51% 29.02% -49.56% 112.06% -
  Horiz. % 113.15% 165.65% 108.32% 138.01% 106.97% 212.06% 100.00%
Total Cost 111,105 136,905 132,180 151,137 144,947 168,163 116,973 -3.38%
  QoQ % -18.85% 3.57% -12.54% 4.27% -13.81% 43.76% -
  Horiz. % 94.98% 117.04% 113.00% 129.21% 123.91% 143.76% 100.00%
Net Worth 756,469 739,101 719,074 692,825 683,709 678,946 679,773 7.39%
  QoQ % 2.35% 2.79% 3.79% 1.33% 0.70% -0.12% -
  Horiz. % 111.28% 108.73% 105.78% 101.92% 100.58% 99.88% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 11,131 - - - 10,017 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.12% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 78.00 % - % - % - % 82.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.47% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 756,469 739,101 719,074 692,825 683,709 678,946 679,773 7.39%
  QoQ % 2.35% 2.79% 3.79% 1.33% 0.70% -0.12% -
  Horiz. % 111.28% 108.73% 105.78% 101.92% 100.58% 99.88% 100.00%
NOSH 222,491 222,620 222,623 222,773 222,706 222,605 222,876 -0.12%
  QoQ % -0.06% -0.00% -0.07% 0.03% 0.05% -0.12% -
  Horiz. % 99.83% 99.89% 99.89% 99.95% 99.92% 99.88% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.21 % 14.58 % 19.56 % 15.58 % 14.14 % 10.62 % 21.49 % -10.46%
  QoQ % 24.90% -25.46% 25.55% 10.18% 33.15% -50.58% -
  Horiz. % 84.74% 67.85% 91.02% 72.50% 65.80% 49.42% 100.00%
ROE 2.47 % 1.93 % 3.13 % 2.53 % 2.29 % 1.79 % 3.40 % -19.20%
  QoQ % 27.98% -38.34% 23.72% 10.48% 27.93% -47.35% -
  Horiz. % 72.65% 56.76% 92.06% 74.41% 67.35% 52.65% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.05 72.00 73.82 80.36 75.81 84.52 66.85 -5.88%
  QoQ % -15.21% -2.47% -8.14% 6.00% -10.31% 26.43% -
  Horiz. % 91.32% 107.70% 110.43% 120.21% 113.40% 126.43% 100.00%
EPS 8.39 6.41 10.10 7.86 7.02 5.45 10.36 -13.13%
  QoQ % 30.89% -36.53% 28.50% 11.97% 28.81% -47.39% -
  Horiz. % 80.98% 61.87% 97.49% 75.87% 67.76% 52.61% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.4000 3.3200 3.2300 3.1100 3.0700 3.0500 3.0500 7.52%
  QoQ % 2.41% 2.79% 3.86% 1.30% 0.66% 0.00% -
  Horiz. % 111.48% 108.85% 105.90% 101.97% 100.66% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.49 32.43 33.25 36.23 34.16 38.07 30.15 -5.98%
  QoQ % -15.23% -2.47% -8.23% 6.06% -10.27% 26.27% -
  Horiz. % 91.18% 107.56% 110.28% 120.17% 113.30% 126.27% 100.00%
EPS 3.78 2.89 4.55 3.54 3.16 2.45 4.67 -13.16%
  QoQ % 30.80% -36.48% 28.53% 12.03% 28.98% -47.54% -
  Horiz. % 80.94% 61.88% 97.43% 75.80% 67.67% 52.46% 100.00%
DPS 0.00 2.25 0.00 0.00 0.00 2.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.84% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5308 1.4956 1.4551 1.4020 1.3835 1.3739 1.3756 7.39%
  QoQ % 2.35% 2.78% 3.79% 1.34% 0.70% -0.12% -
  Horiz. % 111.28% 108.72% 105.78% 101.92% 100.57% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.5200 2.4000 2.6600 2.2400 2.2600 2.1800 1.8000 -
P/RPS 4.13 3.33 3.60 2.79 2.98 2.58 2.69 33.12%
  QoQ % 24.02% -7.50% 29.03% -6.38% 15.50% -4.09% -
  Horiz. % 153.53% 123.79% 133.83% 103.72% 110.78% 95.91% 100.00%
P/EPS 30.04 37.44 26.34 28.50 32.19 40.00 17.37 44.13%
  QoQ % -19.76% 42.14% -7.58% -11.46% -19.53% 130.28% -
  Horiz. % 172.94% 215.54% 151.64% 164.08% 185.32% 230.28% 100.00%
EY 3.33 2.67 3.80 3.51 3.11 2.50 5.76 -30.63%
  QoQ % 24.72% -29.74% 8.26% 12.86% 24.40% -56.60% -
  Horiz. % 57.81% 46.35% 65.97% 60.94% 53.99% 43.40% 100.00%
DY 0.00 2.08 0.00 0.00 0.00 2.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.97% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 0.72 0.82 0.72 0.74 0.71 0.59 16.32%
  QoQ % 2.78% -12.20% 13.89% -2.70% 4.23% 20.34% -
  Horiz. % 125.42% 122.03% 138.98% 122.03% 125.42% 120.34% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 26/02/15 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 -
Price 2.4200 2.4800 2.5200 2.2700 2.2900 2.3300 1.8900 -
P/RPS 3.96 3.44 3.41 2.82 3.02 2.76 2.83 25.13%
  QoQ % 15.12% 0.88% 20.92% -6.62% 9.42% -2.47% -
  Horiz. % 139.93% 121.55% 120.49% 99.65% 106.71% 97.53% 100.00%
P/EPS 28.84 38.69 24.95 28.88 32.62 42.75 18.24 35.76%
  QoQ % -25.46% 55.07% -13.61% -11.47% -23.70% 134.38% -
  Horiz. % 158.11% 212.12% 136.79% 158.33% 178.84% 234.38% 100.00%
EY 3.47 2.58 4.01 3.46 3.07 2.34 5.48 -26.28%
  QoQ % 34.50% -35.66% 15.90% 12.70% 31.20% -57.30% -
  Horiz. % 63.32% 47.08% 73.18% 63.14% 56.02% 42.70% 100.00%
DY 0.00 2.02 0.00 0.00 0.00 1.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.66% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.71 0.75 0.78 0.73 0.75 0.76 0.62 9.47%
  QoQ % -5.33% -3.85% 6.85% -2.67% -1.32% 22.58% -
  Horiz. % 114.52% 120.97% 125.81% 117.74% 120.97% 122.58% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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