Highlights

[MFCB] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     36.14%    YoY -     -12.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 157,702 133,920 170,246 152,849 161,879 150,330 169,182 -4.58%
  QoQ % 17.76% -21.34% 11.38% -5.58% 7.68% -11.14% -
  Horiz. % 93.21% 79.16% 100.63% 90.35% 95.68% 88.86% 100.00%
PBT 43,944 30,428 38,153 33,297 28,314 29,338 29,290 31.09%
  QoQ % 44.42% -20.25% 14.58% 17.60% -3.49% 0.16% -
  Horiz. % 150.03% 103.89% 130.26% 113.68% 96.67% 100.16% 100.00%
Tax -11,404 -7,783 -12,731 -8,092 -7,553 -7,064 -8,451 22.14%
  QoQ % -46.52% 38.87% -57.33% -7.14% -6.92% 16.41% -
  Horiz. % 134.94% 92.10% 150.64% 95.75% 89.37% 83.59% 100.00%
NP 32,540 22,645 25,422 25,205 20,761 22,274 20,839 34.63%
  QoQ % 43.70% -10.92% 0.86% 21.41% -6.79% 6.89% -
  Horiz. % 156.15% 108.67% 121.99% 120.95% 99.63% 106.89% 100.00%
NP to SH 22,784 16,044 12,957 17,611 12,936 14,423 7,584 108.34%
  QoQ % 42.01% 23.82% -26.43% 36.14% -10.31% 90.18% -
  Horiz. % 300.42% 211.55% 170.85% 232.21% 170.57% 190.18% 100.00%
Tax Rate 25.95 % 25.58 % 33.37 % 24.30 % 26.68 % 24.08 % 28.85 % -6.82%
  QoQ % 1.45% -23.34% 37.33% -8.92% 10.80% -16.53% -
  Horiz. % 89.95% 88.67% 115.67% 84.23% 92.48% 83.47% 100.00%
Total Cost 125,162 111,275 144,824 127,644 141,118 128,056 148,343 -10.72%
  QoQ % 12.48% -23.17% 13.46% -9.55% 10.20% -13.68% -
  Horiz. % 84.37% 75.01% 97.63% 86.05% 95.13% 86.32% 100.00%
Net Worth 648,742 633,726 448,684 593,023 584,932 588,032 454,166 26.86%
  QoQ % 2.37% 41.24% -24.34% 1.38% -0.53% 29.48% -
  Horiz. % 142.84% 139.54% 98.79% 130.57% 128.79% 129.48% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,688 - 9,198 - 6,749 - 13,624 -37.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.09% 0.00% 67.51% 0.00% 49.54% 0.00% 100.00%
Div Payout % 29.35 % - % 70.99 % - % 52.17 % - % 179.65 % -70.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.34% 0.00% 39.52% 0.00% 29.04% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 648,742 633,726 448,684 593,023 584,932 588,032 454,166 26.86%
  QoQ % 2.37% 41.24% -24.34% 1.38% -0.53% 29.48% -
  Horiz. % 142.84% 139.54% 98.79% 130.57% 128.79% 129.48% 100.00%
NOSH 222,935 223,143 224,342 224,630 224,973 231,508 227,083 -1.22%
  QoQ % -0.09% -0.53% -0.13% -0.15% -2.82% 1.95% -
  Horiz. % 98.17% 98.26% 98.79% 98.92% 99.07% 101.95% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.63 % 16.91 % 14.93 % 16.49 % 12.83 % 14.82 % 12.32 % 41.06%
  QoQ % 22.00% 13.26% -9.46% 28.53% -13.43% 20.29% -
  Horiz. % 167.45% 137.26% 121.19% 133.85% 104.14% 120.29% 100.00%
ROE 3.51 % 2.53 % 2.89 % 2.97 % 2.21 % 2.45 % 1.67 % 64.16%
  QoQ % 38.74% -12.46% -2.69% 34.39% -9.80% 46.71% -
  Horiz. % 210.18% 151.50% 173.05% 177.84% 132.34% 146.71% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.74 60.02 75.89 68.04 71.95 64.93 74.50 -3.40%
  QoQ % 17.86% -20.91% 11.54% -5.43% 10.81% -12.85% -
  Horiz. % 94.95% 80.56% 101.87% 91.33% 96.58% 87.15% 100.00%
EPS 10.22 7.19 5.77 7.84 5.75 6.23 3.34 110.91%
  QoQ % 42.14% 24.61% -26.40% 36.35% -7.70% 86.53% -
  Horiz. % 305.99% 215.27% 172.75% 234.73% 172.16% 186.53% 100.00%
DPS 3.00 0.00 4.10 0.00 3.00 0.00 6.00 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 68.33% 0.00% 50.00% 0.00% 100.00%
NAPS 2.9100 2.8400 2.0000 2.6400 2.6000 2.5400 2.0000 28.43%
  QoQ % 2.46% 42.00% -24.24% 1.54% 2.36% 27.00% -
  Horiz. % 145.50% 142.00% 100.00% 132.00% 130.00% 127.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.91 27.10 34.45 30.93 32.76 30.42 34.24 -4.59%
  QoQ % 17.75% -21.34% 11.38% -5.59% 7.69% -11.16% -
  Horiz. % 93.20% 79.15% 100.61% 90.33% 95.68% 88.84% 100.00%
EPS 4.61 3.25 2.62 3.56 2.62 2.92 1.53 108.75%
  QoQ % 41.85% 24.05% -26.40% 35.88% -10.27% 90.85% -
  Horiz. % 301.31% 212.42% 171.24% 232.68% 171.24% 190.85% 100.00%
DPS 1.35 0.00 1.86 0.00 1.37 0.00 2.76 -37.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.91% 0.00% 67.39% 0.00% 49.64% 0.00% 100.00%
NAPS 1.3128 1.2824 0.9079 1.2000 1.1837 1.1899 0.9190 26.87%
  QoQ % 2.37% 41.25% -24.34% 1.38% -0.52% 29.48% -
  Horiz. % 142.85% 139.54% 98.79% 130.58% 128.80% 129.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.7000 1.5800 1.6000 1.6500 1.6800 1.6400 1.6900 -
P/RPS 2.40 2.63 2.11 2.42 2.33 2.53 2.27 3.79%
  QoQ % -8.75% 24.64% -12.81% 3.86% -7.91% 11.45% -
  Horiz. % 105.73% 115.86% 92.95% 106.61% 102.64% 111.45% 100.00%
P/EPS 16.63 21.97 27.70 21.05 29.22 26.32 50.60 -52.41%
  QoQ % -24.31% -20.69% 31.59% -27.96% 11.02% -47.98% -
  Horiz. % 32.87% 43.42% 54.74% 41.60% 57.75% 52.02% 100.00%
EY 6.01 4.55 3.61 4.75 3.42 3.80 1.98 109.78%
  QoQ % 32.09% 26.04% -24.00% 38.89% -10.00% 91.92% -
  Horiz. % 303.54% 229.80% 182.32% 239.90% 172.73% 191.92% 100.00%
DY 1.76 0.00 2.56 0.00 1.79 0.00 3.55 -37.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.58% 0.00% 72.11% 0.00% 50.42% 0.00% 100.00%
P/NAPS 0.58 0.56 0.80 0.62 0.65 0.65 0.85 -22.51%
  QoQ % 3.57% -30.00% 29.03% -4.62% 0.00% -23.53% -
  Horiz. % 68.24% 65.88% 94.12% 72.94% 76.47% 76.47% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 -
Price 1.8200 1.7900 1.5900 1.6100 1.6900 1.6600 1.7300 -
P/RPS 2.57 2.98 2.10 2.37 2.35 2.56 2.32 7.07%
  QoQ % -13.76% 41.90% -11.39% 0.85% -8.20% 10.34% -
  Horiz. % 110.78% 128.45% 90.52% 102.16% 101.29% 110.34% 100.00%
P/EPS 17.81 24.90 27.53 20.54 29.39 26.65 51.80 -50.95%
  QoQ % -28.47% -9.55% 34.03% -30.11% 10.28% -48.55% -
  Horiz. % 34.38% 48.07% 53.15% 39.65% 56.74% 51.45% 100.00%
EY 5.62 4.02 3.63 4.87 3.40 3.75 1.93 104.05%
  QoQ % 39.80% 10.74% -25.46% 43.24% -9.33% 94.30% -
  Horiz. % 291.19% 208.29% 188.08% 252.33% 176.17% 194.30% 100.00%
DY 1.65 0.00 2.58 0.00 1.78 0.00 3.47 -39.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.55% 0.00% 74.35% 0.00% 51.30% 0.00% 100.00%
P/NAPS 0.63 0.63 0.80 0.61 0.65 0.65 0.87 -19.38%
  QoQ % 0.00% -21.25% 31.15% -6.15% 0.00% -25.29% -
  Horiz. % 72.41% 72.41% 91.95% 70.11% 74.71% 74.71% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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