Highlights

[MFCB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -26.43%    YoY -     70.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,994 157,702 133,920 170,246 152,849 161,879 150,330 -0.59%
  QoQ % -5.52% 17.76% -21.34% 11.38% -5.58% 7.68% -
  Horiz. % 99.11% 104.90% 89.08% 113.25% 101.68% 107.68% 100.00%
PBT 41,571 43,944 30,428 38,153 33,297 28,314 29,338 26.13%
  QoQ % -5.40% 44.42% -20.25% 14.58% 17.60% -3.49% -
  Horiz. % 141.70% 149.79% 103.72% 130.05% 113.49% 96.51% 100.00%
Tax -9,550 -11,404 -7,783 -12,731 -8,092 -7,553 -7,064 22.24%
  QoQ % 16.26% -46.52% 38.87% -57.33% -7.14% -6.92% -
  Horiz. % 135.19% 161.44% 110.18% 180.22% 114.55% 106.92% 100.00%
NP 32,021 32,540 22,645 25,422 25,205 20,761 22,274 27.35%
  QoQ % -1.59% 43.70% -10.92% 0.86% 21.41% -6.79% -
  Horiz. % 143.76% 146.09% 101.67% 114.13% 113.16% 93.21% 100.00%
NP to SH 23,090 22,784 16,044 12,957 17,611 12,936 14,423 36.81%
  QoQ % 1.34% 42.01% 23.82% -26.43% 36.14% -10.31% -
  Horiz. % 160.09% 157.97% 111.24% 89.84% 122.10% 89.69% 100.00%
Tax Rate 22.97 % 25.95 % 25.58 % 33.37 % 24.30 % 26.68 % 24.08 % -3.09%
  QoQ % -11.48% 1.45% -23.34% 37.33% -8.92% 10.80% -
  Horiz. % 95.39% 107.77% 106.23% 138.58% 100.91% 110.80% 100.00%
Total Cost 116,973 125,162 111,275 144,824 127,644 141,118 128,056 -5.85%
  QoQ % -6.54% 12.48% -23.17% 13.46% -9.55% 10.20% -
  Horiz. % 91.35% 97.74% 86.90% 113.09% 99.68% 110.20% 100.00%
Net Worth 679,773 648,742 633,726 448,684 593,023 584,932 588,032 10.14%
  QoQ % 4.78% 2.37% 41.24% -24.34% 1.38% -0.53% -
  Horiz. % 115.60% 110.32% 107.77% 76.30% 100.85% 99.47% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 6,688 - 9,198 - 6,749 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.09% 0.00% 136.28% 0.00% 100.00% -
Div Payout % - % 29.35 % - % 70.99 % - % 52.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.26% 0.00% 136.07% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 679,773 648,742 633,726 448,684 593,023 584,932 588,032 10.14%
  QoQ % 4.78% 2.37% 41.24% -24.34% 1.38% -0.53% -
  Horiz. % 115.60% 110.32% 107.77% 76.30% 100.85% 99.47% 100.00%
NOSH 222,876 222,935 223,143 224,342 224,630 224,973 231,508 -2.50%
  QoQ % -0.03% -0.09% -0.53% -0.13% -0.15% -2.82% -
  Horiz. % 96.27% 96.30% 96.39% 96.90% 97.03% 97.18% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.49 % 20.63 % 16.91 % 14.93 % 16.49 % 12.83 % 14.82 % 28.08%
  QoQ % 4.17% 22.00% 13.26% -9.46% 28.53% -13.43% -
  Horiz. % 145.01% 139.20% 114.10% 100.74% 111.27% 86.57% 100.00%
ROE 3.40 % 3.51 % 2.53 % 2.89 % 2.97 % 2.21 % 2.45 % 24.39%
  QoQ % -3.13% 38.74% -12.46% -2.69% 34.39% -9.80% -
  Horiz. % 138.78% 143.27% 103.27% 117.96% 121.22% 90.20% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.85 70.74 60.02 75.89 68.04 71.95 64.93 1.96%
  QoQ % -5.50% 17.86% -20.91% 11.54% -5.43% 10.81% -
  Horiz. % 102.96% 108.95% 92.44% 116.88% 104.79% 110.81% 100.00%
EPS 10.36 10.22 7.19 5.77 7.84 5.75 6.23 40.32%
  QoQ % 1.37% 42.14% 24.61% -26.40% 36.35% -7.70% -
  Horiz. % 166.29% 164.04% 115.41% 92.62% 125.84% 92.30% 100.00%
DPS 0.00 3.00 0.00 4.10 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% 136.67% 0.00% 100.00% -
NAPS 3.0500 2.9100 2.8400 2.0000 2.6400 2.6000 2.5400 12.96%
  QoQ % 4.81% 2.46% 42.00% -24.24% 1.54% 2.36% -
  Horiz. % 120.08% 114.57% 111.81% 78.74% 103.94% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.15 31.91 27.10 34.45 30.93 32.76 30.42 -0.59%
  QoQ % -5.52% 17.75% -21.34% 11.38% -5.59% 7.69% -
  Horiz. % 99.11% 104.90% 89.09% 113.25% 101.68% 107.69% 100.00%
EPS 4.67 4.61 3.25 2.62 3.56 2.62 2.92 36.72%
  QoQ % 1.30% 41.85% 24.05% -26.40% 35.88% -10.27% -
  Horiz. % 159.93% 157.88% 111.30% 89.73% 121.92% 89.73% 100.00%
DPS 0.00 1.35 0.00 1.86 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.54% 0.00% 135.77% 0.00% 100.00% -
NAPS 1.3756 1.3128 1.2824 0.9079 1.2000 1.1837 1.1899 10.14%
  QoQ % 4.78% 2.37% 41.25% -24.34% 1.38% -0.52% -
  Horiz. % 115.61% 110.33% 107.77% 76.30% 100.85% 99.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8000 1.7000 1.5800 1.6000 1.6500 1.6800 1.6400 -
P/RPS 2.69 2.40 2.63 2.11 2.42 2.33 2.53 4.17%
  QoQ % 12.08% -8.75% 24.64% -12.81% 3.86% -7.91% -
  Horiz. % 106.32% 94.86% 103.95% 83.40% 95.65% 92.09% 100.00%
P/EPS 17.37 16.63 21.97 27.70 21.05 29.22 26.32 -24.18%
  QoQ % 4.45% -24.31% -20.69% 31.59% -27.96% 11.02% -
  Horiz. % 66.00% 63.18% 83.47% 105.24% 79.98% 111.02% 100.00%
EY 5.76 6.01 4.55 3.61 4.75 3.42 3.80 31.92%
  QoQ % -4.16% 32.09% 26.04% -24.00% 38.89% -10.00% -
  Horiz. % 151.58% 158.16% 119.74% 95.00% 125.00% 90.00% 100.00%
DY 0.00 1.76 0.00 2.56 0.00 1.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.32% 0.00% 143.02% 0.00% 100.00% -
P/NAPS 0.59 0.58 0.56 0.80 0.62 0.65 0.65 -6.25%
  QoQ % 1.72% 3.57% -30.00% 29.03% -4.62% 0.00% -
  Horiz. % 90.77% 89.23% 86.15% 123.08% 95.38% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 -
Price 1.8900 1.8200 1.7900 1.5900 1.6100 1.6900 1.6600 -
P/RPS 2.83 2.57 2.98 2.10 2.37 2.35 2.56 6.91%
  QoQ % 10.12% -13.76% 41.90% -11.39% 0.85% -8.20% -
  Horiz. % 110.55% 100.39% 116.41% 82.03% 92.58% 91.80% 100.00%
P/EPS 18.24 17.81 24.90 27.53 20.54 29.39 26.65 -22.32%
  QoQ % 2.41% -28.47% -9.55% 34.03% -30.11% 10.28% -
  Horiz. % 68.44% 66.83% 93.43% 103.30% 77.07% 110.28% 100.00%
EY 5.48 5.62 4.02 3.63 4.87 3.40 3.75 28.75%
  QoQ % -2.49% 39.80% 10.74% -25.46% 43.24% -9.33% -
  Horiz. % 146.13% 149.87% 107.20% 96.80% 129.87% 90.67% 100.00%
DY 0.00 1.65 0.00 2.58 0.00 1.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.70% 0.00% 144.94% 0.00% 100.00% -
P/NAPS 0.62 0.63 0.63 0.80 0.61 0.65 0.65 -3.10%
  QoQ % -1.59% 0.00% -21.25% 31.15% -6.15% 0.00% -
  Horiz. % 95.38% 96.92% 96.92% 123.08% 93.85% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS