Highlights

[MFCB] QoQ Quarter Result on 2010-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.64%    YoY -     20.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 151,962 158,571 130,793 136,720 127,049 139,401 120,153 16.93%
  QoQ % -4.17% 21.24% -4.34% 7.61% -8.86% 16.02% -
  Horiz. % 126.47% 131.97% 108.86% 113.79% 105.74% 116.02% 100.00%
PBT 36,348 40,674 35,040 38,866 30,082 35,628 16,550 68.88%
  QoQ % -10.64% 16.08% -9.84% 29.20% -15.57% 115.27% -
  Horiz. % 219.63% 245.76% 211.72% 234.84% 181.76% 215.27% 100.00%
Tax -7,241 -6,642 -6,450 -8,067 -6,896 -4,047 -2,895 84.16%
  QoQ % -9.02% -2.98% 20.04% -16.98% -70.40% -39.79% -
  Horiz. % 250.12% 229.43% 222.80% 278.65% 238.20% 139.79% 100.00%
NP 29,107 34,032 28,590 30,799 23,186 31,581 13,655 65.55%
  QoQ % -14.47% 19.03% -7.17% 32.83% -26.58% 131.28% -
  Horiz. % 213.16% 249.23% 209.37% 225.55% 169.80% 231.28% 100.00%
NP to SH 20,216 25,488 21,802 19,330 14,044 22,356 9,467 65.75%
  QoQ % -20.68% 16.91% 12.79% 37.64% -37.18% 136.15% -
  Horiz. % 213.54% 269.23% 230.29% 204.18% 148.35% 236.15% 100.00%
Tax Rate 19.92 % 16.33 % 18.41 % 20.76 % 22.92 % 11.36 % 17.49 % 9.05%
  QoQ % 21.98% -11.30% -11.32% -9.42% 101.76% -35.05% -
  Horiz. % 113.89% 93.37% 105.26% 118.70% 131.05% 64.95% 100.00%
Total Cost 122,855 124,539 102,203 105,921 103,863 107,820 106,498 9.98%
  QoQ % -1.35% 21.85% -3.51% 1.98% -3.67% 1.24% -
  Horiz. % 115.36% 116.94% 95.97% 99.46% 97.53% 101.24% 100.00%
Net Worth 539,548 539,826 524,525 458,594 495,670 472,827 459,563 11.28%
  QoQ % -0.05% 2.92% 14.38% -7.48% 4.83% 2.89% -
  Horiz. % 117.40% 117.47% 114.14% 99.79% 107.86% 102.89% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,833 - 12,611 - 4,590 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.85% 0.00% 274.72% 0.00% 100.00% -
Div Payout % - % 26.81 % - % 65.24 % - % 20.53 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.59% 0.00% 317.78% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 539,548 539,826 524,525 458,594 495,670 472,827 459,563 11.28%
  QoQ % -0.05% 2.92% 14.38% -7.48% 4.83% 2.89% -
  Horiz. % 117.40% 117.47% 114.14% 99.79% 107.86% 102.89% 100.00%
NOSH 227,657 227,774 228,054 229,297 229,477 229,527 229,781 -0.62%
  QoQ % -0.05% -0.12% -0.54% -0.08% -0.02% -0.11% -
  Horiz. % 99.08% 99.13% 99.25% 99.79% 99.87% 99.89% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.15 % 21.46 % 21.86 % 22.53 % 18.25 % 22.65 % 11.36 % 41.60%
  QoQ % -10.76% -1.83% -2.97% 23.45% -19.43% 99.38% -
  Horiz. % 168.57% 188.91% 192.43% 198.33% 160.65% 199.38% 100.00%
ROE 3.75 % 4.72 % 4.16 % 4.22 % 2.83 % 4.73 % 2.06 % 49.03%
  QoQ % -20.55% 13.46% -1.42% 49.12% -40.17% 129.61% -
  Horiz. % 182.04% 229.13% 201.94% 204.85% 137.38% 229.61% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.75 69.62 57.35 59.63 55.36 60.73 52.29 17.66%
  QoQ % -4.12% 21.39% -3.82% 7.71% -8.84% 16.14% -
  Horiz. % 127.65% 133.14% 109.68% 114.04% 105.87% 116.14% 100.00%
EPS 8.88 11.19 9.56 8.42 6.12 9.74 4.12 66.78%
  QoQ % -20.64% 17.05% 13.54% 37.58% -37.17% 136.41% -
  Horiz. % 215.53% 271.60% 232.04% 204.37% 148.54% 236.41% 100.00%
DPS 0.00 3.00 0.00 5.50 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 275.00% 0.00% 100.00% -
NAPS 2.3700 2.3700 2.3000 2.0000 2.1600 2.0600 2.0000 11.97%
  QoQ % 0.00% 3.04% 15.00% -7.41% 4.85% 3.00% -
  Horiz. % 118.50% 118.50% 115.00% 100.00% 108.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.75 32.09 26.47 27.67 25.71 28.21 24.31 16.94%
  QoQ % -4.18% 21.23% -4.34% 7.62% -8.86% 16.04% -
  Horiz. % 126.49% 132.00% 108.89% 113.82% 105.76% 116.04% 100.00%
EPS 4.09 5.16 4.41 3.91 2.84 4.52 1.92 65.48%
  QoQ % -20.74% 17.01% 12.79% 37.68% -37.17% 135.42% -
  Horiz. % 213.02% 268.75% 229.69% 203.65% 147.92% 235.42% 100.00%
DPS 0.00 1.38 0.00 2.55 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.39% 0.00% 274.19% 0.00% 100.00% -
NAPS 1.0918 1.0924 1.0614 0.9280 1.0030 0.9568 0.9300 11.28%
  QoQ % -0.05% 2.92% 14.38% -7.48% 4.83% 2.88% -
  Horiz. % 117.40% 117.46% 114.13% 99.78% 107.85% 102.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.4500 1.6900 1.7200 1.7700 1.8400 1.6500 1.5700 -
P/RPS 2.17 2.43 3.00 2.97 3.32 2.72 3.00 -19.40%
  QoQ % -10.70% -19.00% 1.01% -10.54% 22.06% -9.33% -
  Horiz. % 72.33% 81.00% 100.00% 99.00% 110.67% 90.67% 100.00%
P/EPS 16.33 15.10 17.99 21.00 30.07 16.94 38.11 -43.13%
  QoQ % 8.15% -16.06% -14.33% -30.16% 77.51% -55.55% -
  Horiz. % 42.85% 39.62% 47.21% 55.10% 78.90% 44.45% 100.00%
EY 6.12 6.62 5.56 4.76 3.33 5.90 2.62 75.96%
  QoQ % -7.55% 19.06% 16.81% 42.94% -43.56% 125.19% -
  Horiz. % 233.59% 252.67% 212.21% 181.68% 127.10% 225.19% 100.00%
DY 0.00 1.78 0.00 3.11 0.00 1.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.11% 0.00% 257.02% 0.00% 100.00% -
P/NAPS 0.61 0.71 0.75 0.89 0.85 0.80 0.79 -15.82%
  QoQ % -14.08% -5.33% -15.73% 4.71% 6.25% 1.27% -
  Horiz. % 77.22% 89.87% 94.94% 112.66% 107.59% 101.27% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 20/05/10 -
Price 1.5300 1.5500 1.7400 1.7000 1.8700 1.7000 1.6800 -
P/RPS 2.29 2.23 3.03 2.85 3.38 2.80 3.21 -20.14%
  QoQ % 2.69% -26.40% 6.32% -15.68% 20.71% -12.77% -
  Horiz. % 71.34% 69.47% 94.39% 88.79% 105.30% 87.23% 100.00%
P/EPS 17.23 13.85 18.20 20.17 30.56 17.45 40.78 -43.66%
  QoQ % 24.40% -23.90% -9.77% -34.00% 75.13% -57.21% -
  Horiz. % 42.25% 33.96% 44.63% 49.46% 74.94% 42.79% 100.00%
EY 5.80 7.22 5.49 4.96 3.27 5.73 2.45 77.53%
  QoQ % -19.67% 31.51% 10.69% 51.68% -42.93% 133.88% -
  Horiz. % 236.73% 294.69% 224.08% 202.45% 133.47% 233.88% 100.00%
DY 0.00 1.94 0.00 3.24 0.00 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.41% 0.00% 274.58% 0.00% 100.00% -
P/NAPS 0.65 0.65 0.76 0.85 0.87 0.83 0.84 -15.70%
  QoQ % 0.00% -14.47% -10.59% -2.30% 4.82% -1.19% -
  Horiz. % 77.38% 77.38% 90.48% 101.19% 103.57% 98.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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