Highlights

[MFCB] QoQ Quarter Result on 2011-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -62.49%    YoY -     -60.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 152,849 161,879 150,330 169,182 151,962 158,571 130,793 10.92%
  QoQ % -5.58% 7.68% -11.14% 11.33% -4.17% 21.24% -
  Horiz. % 116.86% 123.77% 114.94% 129.35% 116.19% 121.24% 100.00%
PBT 33,297 28,314 29,338 29,290 36,348 40,674 35,040 -3.34%
  QoQ % 17.60% -3.49% 0.16% -19.42% -10.64% 16.08% -
  Horiz. % 95.03% 80.80% 83.73% 83.59% 103.73% 116.08% 100.00%
Tax -8,092 -7,553 -7,064 -8,451 -7,241 -6,642 -6,450 16.27%
  QoQ % -7.14% -6.92% 16.41% -16.71% -9.02% -2.98% -
  Horiz. % 125.46% 117.10% 109.52% 131.02% 112.26% 102.98% 100.00%
NP 25,205 20,761 22,274 20,839 29,107 34,032 28,590 -8.04%
  QoQ % 21.41% -6.79% 6.89% -28.41% -14.47% 19.03% -
  Horiz. % 88.16% 72.62% 77.91% 72.89% 101.81% 119.03% 100.00%
NP to SH 17,611 12,936 14,423 7,584 20,216 25,488 21,802 -13.23%
  QoQ % 36.14% -10.31% 90.18% -62.49% -20.68% 16.91% -
  Horiz. % 80.78% 59.33% 66.15% 34.79% 92.73% 116.91% 100.00%
Tax Rate 24.30 % 26.68 % 24.08 % 28.85 % 19.92 % 16.33 % 18.41 % 20.27%
  QoQ % -8.92% 10.80% -16.53% 44.83% 21.98% -11.30% -
  Horiz. % 131.99% 144.92% 130.80% 156.71% 108.20% 88.70% 100.00%
Total Cost 127,644 141,118 128,056 148,343 122,855 124,539 102,203 15.93%
  QoQ % -9.55% 10.20% -13.68% 20.75% -1.35% 21.85% -
  Horiz. % 124.89% 138.08% 125.30% 145.15% 120.21% 121.85% 100.00%
Net Worth 593,023 584,932 588,032 454,166 539,548 539,826 524,525 8.50%
  QoQ % 1.38% -0.53% 29.48% -15.82% -0.05% 2.92% -
  Horiz. % 113.06% 111.52% 112.11% 86.59% 102.86% 102.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 6,749 - 13,624 - 6,833 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.77% 0.00% 199.39% 0.00% 100.00% -
Div Payout % - % 52.17 % - % 179.65 % - % 26.81 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 194.59% 0.00% 670.09% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 593,023 584,932 588,032 454,166 539,548 539,826 524,525 8.50%
  QoQ % 1.38% -0.53% 29.48% -15.82% -0.05% 2.92% -
  Horiz. % 113.06% 111.52% 112.11% 86.59% 102.86% 102.92% 100.00%
NOSH 224,630 224,973 231,508 227,083 227,657 227,774 228,054 -1.00%
  QoQ % -0.15% -2.82% 1.95% -0.25% -0.05% -0.12% -
  Horiz. % 98.50% 98.65% 101.51% 99.57% 99.83% 99.88% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.49 % 12.83 % 14.82 % 12.32 % 19.15 % 21.46 % 21.86 % -17.09%
  QoQ % 28.53% -13.43% 20.29% -35.67% -10.76% -1.83% -
  Horiz. % 75.43% 58.69% 67.80% 56.36% 87.60% 98.17% 100.00%
ROE 2.97 % 2.21 % 2.45 % 1.67 % 3.75 % 4.72 % 4.16 % -20.07%
  QoQ % 34.39% -9.80% 46.71% -55.47% -20.55% 13.46% -
  Horiz. % 71.39% 53.12% 58.89% 40.14% 90.14% 113.46% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 68.04 71.95 64.93 74.50 66.75 69.62 57.35 12.03%
  QoQ % -5.43% 10.81% -12.85% 11.61% -4.12% 21.39% -
  Horiz. % 118.64% 125.46% 113.22% 129.90% 116.39% 121.39% 100.00%
EPS 7.84 5.75 6.23 3.34 8.88 11.19 9.56 -12.35%
  QoQ % 36.35% -7.70% 86.53% -62.39% -20.64% 17.05% -
  Horiz. % 82.01% 60.15% 65.17% 34.94% 92.89% 117.05% 100.00%
DPS 0.00 3.00 0.00 6.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 2.6400 2.6000 2.5400 2.0000 2.3700 2.3700 2.3000 9.60%
  QoQ % 1.54% 2.36% 27.00% -15.61% 0.00% 3.04% -
  Horiz. % 114.78% 113.04% 110.43% 86.96% 103.04% 103.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.93 32.76 30.42 34.24 30.75 32.09 26.47 10.91%
  QoQ % -5.59% 7.69% -11.16% 11.35% -4.18% 21.23% -
  Horiz. % 116.85% 123.76% 114.92% 129.35% 116.17% 121.23% 100.00%
EPS 3.56 2.62 2.92 1.53 4.09 5.16 4.41 -13.27%
  QoQ % 35.88% -10.27% 90.85% -62.59% -20.74% 17.01% -
  Horiz. % 80.73% 59.41% 66.21% 34.69% 92.74% 117.01% 100.00%
DPS 0.00 1.37 0.00 2.76 0.00 1.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.28% 0.00% 200.00% 0.00% 100.00% -
NAPS 1.2000 1.1837 1.1899 0.9190 1.0918 1.0924 1.0614 8.50%
  QoQ % 1.38% -0.52% 29.48% -15.83% -0.05% 2.92% -
  Horiz. % 113.06% 111.52% 112.11% 86.58% 102.86% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.6500 1.6800 1.6400 1.6900 1.4500 1.6900 1.7200 -
P/RPS 2.42 2.33 2.53 2.27 2.17 2.43 3.00 -13.31%
  QoQ % 3.86% -7.91% 11.45% 4.61% -10.70% -19.00% -
  Horiz. % 80.67% 77.67% 84.33% 75.67% 72.33% 81.00% 100.00%
P/EPS 21.05 29.22 26.32 50.60 16.33 15.10 17.99 11.01%
  QoQ % -27.96% 11.02% -47.98% 209.86% 8.15% -16.06% -
  Horiz. % 117.01% 162.42% 146.30% 281.27% 90.77% 83.94% 100.00%
EY 4.75 3.42 3.80 1.98 6.12 6.62 5.56 -9.94%
  QoQ % 38.89% -10.00% 91.92% -67.65% -7.55% 19.06% -
  Horiz. % 85.43% 61.51% 68.35% 35.61% 110.07% 119.06% 100.00%
DY 0.00 1.79 0.00 3.55 0.00 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.56% 0.00% 199.44% 0.00% 100.00% -
P/NAPS 0.62 0.65 0.65 0.85 0.61 0.71 0.75 -11.89%
  QoQ % -4.62% 0.00% -23.53% 39.34% -14.08% -5.33% -
  Horiz. % 82.67% 86.67% 86.67% 113.33% 81.33% 94.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 -
Price 1.6100 1.6900 1.6600 1.7300 1.5300 1.5500 1.7400 -
P/RPS 2.37 2.35 2.56 2.32 2.29 2.23 3.03 -15.07%
  QoQ % 0.85% -8.20% 10.34% 1.31% 2.69% -26.40% -
  Horiz. % 78.22% 77.56% 84.49% 76.57% 75.58% 73.60% 100.00%
P/EPS 20.54 29.39 26.65 51.80 17.23 13.85 18.20 8.37%
  QoQ % -30.11% 10.28% -48.55% 200.64% 24.40% -23.90% -
  Horiz. % 112.86% 161.48% 146.43% 284.62% 94.67% 76.10% 100.00%
EY 4.87 3.40 3.75 1.93 5.80 7.22 5.49 -7.66%
  QoQ % 43.24% -9.33% 94.30% -66.72% -19.67% 31.51% -
  Horiz. % 88.71% 61.93% 68.31% 35.15% 105.65% 131.51% 100.00%
DY 0.00 1.78 0.00 3.47 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.75% 0.00% 178.87% 0.00% 100.00% -
P/NAPS 0.61 0.65 0.65 0.87 0.65 0.65 0.76 -13.60%
  QoQ % -6.15% 0.00% -25.29% 33.85% 0.00% -14.47% -
  Horiz. % 80.26% 85.53% 85.53% 114.47% 85.53% 85.53% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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