Highlights

[MFCB] QoQ Quarter Result on 2010-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -37.18%    YoY -     -39.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 158,571 130,793 136,720 127,049 139,401 120,153 141,711 7.80%
  QoQ % 21.24% -4.34% 7.61% -8.86% 16.02% -15.21% -
  Horiz. % 111.90% 92.30% 96.48% 89.65% 98.37% 84.79% 100.00%
PBT 40,674 35,040 38,866 30,082 35,628 16,550 34,305 12.06%
  QoQ % 16.08% -9.84% 29.20% -15.57% 115.27% -51.76% -
  Horiz. % 118.57% 102.14% 113.30% 87.69% 103.86% 48.24% 100.00%
Tax -6,642 -6,450 -8,067 -6,896 -4,047 -2,895 -8,191 -13.08%
  QoQ % -2.98% 20.04% -16.98% -70.40% -39.79% 64.66% -
  Horiz. % 81.09% 78.74% 98.49% 84.19% 49.41% 35.34% 100.00%
NP 34,032 28,590 30,799 23,186 31,581 13,655 26,114 19.37%
  QoQ % 19.03% -7.17% 32.83% -26.58% 131.28% -47.71% -
  Horiz. % 130.32% 109.48% 117.94% 88.79% 120.94% 52.29% 100.00%
NP to SH 25,488 21,802 19,330 14,044 22,356 9,467 16,067 36.13%
  QoQ % 16.91% 12.79% 37.64% -37.18% 136.15% -41.08% -
  Horiz. % 158.64% 135.69% 120.31% 87.41% 139.14% 58.92% 100.00%
Tax Rate 16.33 % 18.41 % 20.76 % 22.92 % 11.36 % 17.49 % 23.88 % -22.44%
  QoQ % -11.30% -11.32% -9.42% 101.76% -35.05% -26.76% -
  Horiz. % 68.38% 77.09% 86.93% 95.98% 47.57% 73.24% 100.00%
Total Cost 124,539 102,203 105,921 103,863 107,820 106,498 115,597 5.11%
  QoQ % 21.85% -3.51% 1.98% -3.67% 1.24% -7.87% -
  Horiz. % 107.74% 88.41% 91.63% 89.85% 93.27% 92.13% 100.00%
Net Worth 539,826 524,525 458,594 495,670 472,827 459,563 444,753 13.83%
  QoQ % 2.92% 14.38% -7.48% 4.83% 2.89% 3.33% -
  Horiz. % 121.38% 117.94% 103.11% 111.45% 106.31% 103.33% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,833 - 12,611 - 4,590 - 11,642 -29.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.69% 0.00% 108.32% 0.00% 39.43% 0.00% 100.00%
Div Payout % 26.81 % - % 65.24 % - % 20.53 % - % 72.46 % -48.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.00% 0.00% 90.04% 0.00% 28.33% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 539,826 524,525 458,594 495,670 472,827 459,563 444,753 13.83%
  QoQ % 2.92% 14.38% -7.48% 4.83% 2.89% 3.33% -
  Horiz. % 121.38% 117.94% 103.11% 111.45% 106.31% 103.33% 100.00%
NOSH 227,774 228,054 229,297 229,477 229,527 229,781 232,855 -1.46%
  QoQ % -0.12% -0.54% -0.08% -0.02% -0.11% -1.32% -
  Horiz. % 97.82% 97.94% 98.47% 98.55% 98.57% 98.68% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.46 % 21.86 % 22.53 % 18.25 % 22.65 % 11.36 % 18.43 % 10.71%
  QoQ % -1.83% -2.97% 23.45% -19.43% 99.38% -38.36% -
  Horiz. % 116.44% 118.61% 122.25% 99.02% 122.90% 61.64% 100.00%
ROE 4.72 % 4.16 % 4.22 % 2.83 % 4.73 % 2.06 % 3.61 % 19.63%
  QoQ % 13.46% -1.42% 49.12% -40.17% 129.61% -42.94% -
  Horiz. % 130.75% 115.24% 116.90% 78.39% 131.02% 57.06% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.62 57.35 59.63 55.36 60.73 52.29 60.86 9.41%
  QoQ % 21.39% -3.82% 7.71% -8.84% 16.14% -14.08% -
  Horiz. % 114.39% 94.23% 97.98% 90.96% 99.79% 85.92% 100.00%
EPS 11.19 9.56 8.42 6.12 9.74 4.12 6.90 38.16%
  QoQ % 17.05% 13.54% 37.58% -37.17% 136.41% -40.29% -
  Horiz. % 162.17% 138.55% 122.03% 88.70% 141.16% 59.71% 100.00%
DPS 3.00 0.00 5.50 0.00 2.00 0.00 5.00 -28.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 110.00% 0.00% 40.00% 0.00% 100.00%
NAPS 2.3700 2.3000 2.0000 2.1600 2.0600 2.0000 1.9100 15.52%
  QoQ % 3.04% 15.00% -7.41% 4.85% 3.00% 4.71% -
  Horiz. % 124.08% 120.42% 104.71% 113.09% 107.85% 104.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 461,249
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.38 28.36 29.64 27.54 30.22 26.05 30.72 7.82%
  QoQ % 21.23% -4.32% 7.63% -8.87% 16.01% -15.20% -
  Horiz. % 111.91% 92.32% 96.48% 89.65% 98.37% 84.80% 100.00%
EPS 5.53 4.73 4.19 3.04 4.85 2.05 3.48 36.29%
  QoQ % 16.91% 12.89% 37.83% -37.32% 136.59% -41.09% -
  Horiz. % 158.91% 135.92% 120.40% 87.36% 139.37% 58.91% 100.00%
DPS 1.48 0.00 2.73 0.00 1.00 0.00 2.52 -29.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.73% 0.00% 108.33% 0.00% 39.68% 0.00% 100.00%
NAPS 1.1704 1.1372 0.9942 1.0746 1.0251 0.9963 0.9642 13.83%
  QoQ % 2.92% 14.38% -7.48% 4.83% 2.89% 3.33% -
  Horiz. % 121.39% 117.94% 103.11% 111.45% 106.32% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.6900 1.7200 1.7700 1.8400 1.6500 1.5700 1.4100 -
P/RPS 2.43 3.00 2.97 3.32 2.72 3.00 2.32 3.15%
  QoQ % -19.00% 1.01% -10.54% 22.06% -9.33% 29.31% -
  Horiz. % 104.74% 129.31% 128.02% 143.10% 117.24% 129.31% 100.00%
P/EPS 15.10 17.99 21.00 30.07 16.94 38.11 20.43 -18.30%
  QoQ % -16.06% -14.33% -30.16% 77.51% -55.55% 86.54% -
  Horiz. % 73.91% 88.06% 102.79% 147.19% 82.92% 186.54% 100.00%
EY 6.62 5.56 4.76 3.33 5.90 2.62 4.89 22.44%
  QoQ % 19.06% 16.81% 42.94% -43.56% 125.19% -46.42% -
  Horiz. % 135.38% 113.70% 97.34% 68.10% 120.65% 53.58% 100.00%
DY 1.78 0.00 3.11 0.00 1.21 0.00 3.55 -36.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.14% 0.00% 87.61% 0.00% 34.08% 0.00% 100.00%
P/NAPS 0.71 0.75 0.89 0.85 0.80 0.79 0.74 -2.73%
  QoQ % -5.33% -15.73% 4.71% 6.25% 1.27% 6.76% -
  Horiz. % 95.95% 101.35% 120.27% 114.86% 108.11% 106.76% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 20/05/10 25/02/10 -
Price 1.5500 1.7400 1.7000 1.8700 1.7000 1.6800 1.5700 -
P/RPS 2.23 3.03 2.85 3.38 2.80 3.21 2.58 -9.29%
  QoQ % -26.40% 6.32% -15.68% 20.71% -12.77% 24.42% -
  Horiz. % 86.43% 117.44% 110.47% 131.01% 108.53% 124.42% 100.00%
P/EPS 13.85 18.20 20.17 30.56 17.45 40.78 22.75 -28.23%
  QoQ % -23.90% -9.77% -34.00% 75.13% -57.21% 79.25% -
  Horiz. % 60.88% 80.00% 88.66% 134.33% 76.70% 179.25% 100.00%
EY 7.22 5.49 4.96 3.27 5.73 2.45 4.39 39.46%
  QoQ % 31.51% 10.69% 51.68% -42.93% 133.88% -44.19% -
  Horiz. % 164.46% 125.06% 112.98% 74.49% 130.52% 55.81% 100.00%
DY 1.94 0.00 3.24 0.00 1.18 0.00 3.18 -28.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.01% 0.00% 101.89% 0.00% 37.11% 0.00% 100.00%
P/NAPS 0.65 0.76 0.85 0.87 0.83 0.84 0.82 -14.39%
  QoQ % -14.47% -10.59% -2.30% 4.82% -1.19% 2.44% -
  Horiz. % 79.27% 92.68% 103.66% 106.10% 101.22% 102.44% 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
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers