Highlights

[MFCB] QoQ Quarter Result on 2013-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -47.46%    YoY -     -6.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 164,331 179,030 168,825 188,142 148,994 157,702 133,920 14.60%
  QoQ % -8.21% 6.04% -10.27% 26.27% -5.52% 17.76% -
  Horiz. % 122.71% 133.68% 126.06% 140.49% 111.26% 117.76% 100.00%
PBT 42,797 40,837 31,657 38,951 41,571 43,944 30,428 25.51%
  QoQ % 4.80% 29.00% -18.73% -6.30% -5.40% 44.42% -
  Horiz. % 140.65% 134.21% 104.04% 128.01% 136.62% 144.42% 100.00%
Tax -10,646 -12,944 -7,779 -18,972 -9,550 -11,404 -7,783 23.20%
  QoQ % 17.75% -66.40% 59.00% -98.66% 16.26% -46.52% -
  Horiz. % 136.79% 166.31% 99.95% 243.76% 122.70% 146.52% 100.00%
NP 32,151 27,893 23,878 19,979 32,021 32,540 22,645 26.30%
  QoQ % 15.27% 16.81% 19.52% -37.61% -1.59% 43.70% -
  Horiz. % 141.98% 123.18% 105.44% 88.23% 141.40% 143.70% 100.00%
NP to SH 22,485 17,510 15,634 12,132 23,090 22,784 16,044 25.21%
  QoQ % 28.41% 12.00% 28.87% -47.46% 1.34% 42.01% -
  Horiz. % 140.15% 109.14% 97.44% 75.62% 143.92% 142.01% 100.00%
Tax Rate 24.88 % 31.70 % 24.57 % 48.71 % 22.97 % 25.95 % 25.58 % -1.83%
  QoQ % -21.51% 29.02% -49.56% 112.06% -11.48% 1.45% -
  Horiz. % 97.26% 123.92% 96.05% 190.42% 89.80% 101.45% 100.00%
Total Cost 132,180 151,137 144,947 168,163 116,973 125,162 111,275 12.15%
  QoQ % -12.54% 4.27% -13.81% 43.76% -6.54% 12.48% -
  Horiz. % 118.79% 135.82% 130.26% 151.12% 105.12% 112.48% 100.00%
Net Worth 719,074 692,825 683,709 678,946 679,773 648,742 633,726 8.78%
  QoQ % 3.79% 1.33% 0.70% -0.12% 4.78% 2.37% -
  Horiz. % 113.47% 109.33% 107.89% 107.14% 107.27% 102.37% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 10,017 - 6,688 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 149.78% 0.00% 100.00% -
Div Payout % - % - % - % 82.57 % - % 29.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 281.33% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 719,074 692,825 683,709 678,946 679,773 648,742 633,726 8.78%
  QoQ % 3.79% 1.33% 0.70% -0.12% 4.78% 2.37% -
  Horiz. % 113.47% 109.33% 107.89% 107.14% 107.27% 102.37% 100.00%
NOSH 222,623 222,773 222,706 222,605 222,876 222,935 223,143 -0.16%
  QoQ % -0.07% 0.03% 0.05% -0.12% -0.03% -0.09% -
  Horiz. % 99.77% 99.83% 99.80% 99.76% 99.88% 99.91% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.56 % 15.58 % 14.14 % 10.62 % 21.49 % 20.63 % 16.91 % 10.18%
  QoQ % 25.55% 10.18% 33.15% -50.58% 4.17% 22.00% -
  Horiz. % 115.67% 92.13% 83.62% 62.80% 127.08% 122.00% 100.00%
ROE 3.13 % 2.53 % 2.29 % 1.79 % 3.40 % 3.51 % 2.53 % 15.23%
  QoQ % 23.72% 10.48% 27.93% -47.35% -3.13% 38.74% -
  Horiz. % 123.72% 100.00% 90.51% 70.75% 134.39% 138.74% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.82 80.36 75.81 84.52 66.85 70.74 60.02 14.78%
  QoQ % -8.14% 6.00% -10.31% 26.43% -5.50% 17.86% -
  Horiz. % 122.99% 133.89% 126.31% 140.82% 111.38% 117.86% 100.00%
EPS 10.10 7.86 7.02 5.45 10.36 10.22 7.19 25.40%
  QoQ % 28.50% 11.97% 28.81% -47.39% 1.37% 42.14% -
  Horiz. % 140.47% 109.32% 97.64% 75.80% 144.09% 142.14% 100.00%
DPS 0.00 0.00 0.00 4.50 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 3.2300 3.1100 3.0700 3.0500 3.0500 2.9100 2.8400 8.95%
  QoQ % 3.86% 1.30% 0.66% 0.00% 4.81% 2.46% -
  Horiz. % 113.73% 109.51% 108.10% 107.39% 107.39% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.25 36.23 34.16 38.07 30.15 31.91 27.10 14.59%
  QoQ % -8.23% 6.06% -10.27% 26.27% -5.52% 17.75% -
  Horiz. % 122.69% 133.69% 126.05% 140.48% 111.25% 117.75% 100.00%
EPS 4.55 3.54 3.16 2.45 4.67 4.61 3.25 25.12%
  QoQ % 28.53% 12.03% 28.98% -47.54% 1.30% 41.85% -
  Horiz. % 140.00% 108.92% 97.23% 75.38% 143.69% 141.85% 100.00%
DPS 0.00 0.00 0.00 2.03 0.00 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.37% 0.00% 100.00% -
NAPS 1.4551 1.4020 1.3835 1.3739 1.3756 1.3128 1.2824 8.78%
  QoQ % 3.79% 1.34% 0.70% -0.12% 4.78% 2.37% -
  Horiz. % 113.47% 109.33% 107.88% 107.14% 107.27% 102.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.6600 2.2400 2.2600 2.1800 1.8000 1.7000 1.5800 -
P/RPS 3.60 2.79 2.98 2.58 2.69 2.40 2.63 23.26%
  QoQ % 29.03% -6.38% 15.50% -4.09% 12.08% -8.75% -
  Horiz. % 136.88% 106.08% 113.31% 98.10% 102.28% 91.25% 100.00%
P/EPS 26.34 28.50 32.19 40.00 17.37 16.63 21.97 12.84%
  QoQ % -7.58% -11.46% -19.53% 130.28% 4.45% -24.31% -
  Horiz. % 119.89% 129.72% 146.52% 182.07% 79.06% 75.69% 100.00%
EY 3.80 3.51 3.11 2.50 5.76 6.01 4.55 -11.31%
  QoQ % 8.26% 12.86% 24.40% -56.60% -4.16% 32.09% -
  Horiz. % 83.52% 77.14% 68.35% 54.95% 126.59% 132.09% 100.00%
DY 0.00 0.00 0.00 2.06 0.00 1.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 117.05% 0.00% 100.00% -
P/NAPS 0.82 0.72 0.74 0.71 0.59 0.58 0.56 28.92%
  QoQ % 13.89% -2.70% 4.23% 20.34% 1.72% 3.57% -
  Horiz. % 146.43% 128.57% 132.14% 126.79% 105.36% 103.57% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 -
Price 2.5200 2.2700 2.2900 2.3300 1.8900 1.8200 1.7900 -
P/RPS 3.41 2.82 3.02 2.76 2.83 2.57 2.98 9.39%
  QoQ % 20.92% -6.62% 9.42% -2.47% 10.12% -13.76% -
  Horiz. % 114.43% 94.63% 101.34% 92.62% 94.97% 86.24% 100.00%
P/EPS 24.95 28.88 32.62 42.75 18.24 17.81 24.90 0.13%
  QoQ % -13.61% -11.47% -23.70% 134.38% 2.41% -28.47% -
  Horiz. % 100.20% 115.98% 131.00% 171.69% 73.25% 71.53% 100.00%
EY 4.01 3.46 3.07 2.34 5.48 5.62 4.02 -0.17%
  QoQ % 15.90% 12.70% 31.20% -57.30% -2.49% 39.80% -
  Horiz. % 99.75% 86.07% 76.37% 58.21% 136.32% 139.80% 100.00%
DY 0.00 0.00 0.00 1.93 0.00 1.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 116.97% 0.00% 100.00% -
P/NAPS 0.78 0.73 0.75 0.76 0.62 0.63 0.63 15.29%
  QoQ % 6.85% -2.67% -1.32% 22.58% -1.59% 0.00% -
  Horiz. % 123.81% 115.87% 119.05% 120.63% 98.41% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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