Highlights

[MFCB] QoQ Quarter Result on 2011-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     12.79%    YoY -     130.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 169,182 151,962 158,571 130,793 136,720 127,049 139,401 13.74%
  QoQ % 11.33% -4.17% 21.24% -4.34% 7.61% -8.86% -
  Horiz. % 121.36% 109.01% 113.75% 93.83% 98.08% 91.14% 100.00%
PBT 29,290 36,348 40,674 35,040 38,866 30,082 35,628 -12.21%
  QoQ % -19.42% -10.64% 16.08% -9.84% 29.20% -15.57% -
  Horiz. % 82.21% 102.02% 114.16% 98.35% 109.09% 84.43% 100.00%
Tax -8,451 -7,241 -6,642 -6,450 -8,067 -6,896 -4,047 63.16%
  QoQ % -16.71% -9.02% -2.98% 20.04% -16.98% -70.40% -
  Horiz. % 208.82% 178.92% 164.12% 159.38% 199.33% 170.40% 100.00%
NP 20,839 29,107 34,032 28,590 30,799 23,186 31,581 -24.15%
  QoQ % -28.41% -14.47% 19.03% -7.17% 32.83% -26.58% -
  Horiz. % 65.99% 92.17% 107.76% 90.53% 97.52% 73.42% 100.00%
NP to SH 7,584 20,216 25,488 21,802 19,330 14,044 22,356 -51.26%
  QoQ % -62.49% -20.68% 16.91% 12.79% 37.64% -37.18% -
  Horiz. % 33.92% 90.43% 114.01% 97.52% 86.46% 62.82% 100.00%
Tax Rate 28.85 % 19.92 % 16.33 % 18.41 % 20.76 % 22.92 % 11.36 % 85.83%
  QoQ % 44.83% 21.98% -11.30% -11.32% -9.42% 101.76% -
  Horiz. % 253.96% 175.35% 143.75% 162.06% 182.75% 201.76% 100.00%
Total Cost 148,343 122,855 124,539 102,203 105,921 103,863 107,820 23.63%
  QoQ % 20.75% -1.35% 21.85% -3.51% 1.98% -3.67% -
  Horiz. % 137.58% 113.94% 115.51% 94.79% 98.24% 96.33% 100.00%
Net Worth 454,166 539,548 539,826 524,525 458,594 495,670 472,827 -2.64%
  QoQ % -15.82% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,624 - 6,833 - 12,611 - 4,590 106.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.81% 0.00% 148.85% 0.00% 274.72% 0.00% 100.00%
Div Payout % 179.65 % - % 26.81 % - % 65.24 % - % 20.53 % 322.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 875.06% 0.00% 130.59% 0.00% 317.78% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 454,166 539,548 539,826 524,525 458,594 495,670 472,827 -2.64%
  QoQ % -15.82% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
NOSH 227,083 227,657 227,774 228,054 229,297 229,477 229,527 -0.71%
  QoQ % -0.25% -0.05% -0.12% -0.54% -0.08% -0.02% -
  Horiz. % 98.94% 99.19% 99.24% 99.36% 99.90% 99.98% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.32 % 19.15 % 21.46 % 21.86 % 22.53 % 18.25 % 22.65 % -33.29%
  QoQ % -35.67% -10.76% -1.83% -2.97% 23.45% -19.43% -
  Horiz. % 54.39% 84.55% 94.75% 96.51% 99.47% 80.57% 100.00%
ROE 1.67 % 3.75 % 4.72 % 4.16 % 4.22 % 2.83 % 4.73 % -49.95%
  QoQ % -55.47% -20.55% 13.46% -1.42% 49.12% -40.17% -
  Horiz. % 35.31% 79.28% 99.79% 87.95% 89.22% 59.83% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 74.50 66.75 69.62 57.35 59.63 55.36 60.73 14.55%
  QoQ % 11.61% -4.12% 21.39% -3.82% 7.71% -8.84% -
  Horiz. % 122.67% 109.91% 114.64% 94.43% 98.19% 91.16% 100.00%
EPS 3.34 8.88 11.19 9.56 8.42 6.12 9.74 -50.91%
  QoQ % -62.39% -20.64% 17.05% 13.54% 37.58% -37.17% -
  Horiz. % 34.29% 91.17% 114.89% 98.15% 86.45% 62.83% 100.00%
DPS 6.00 0.00 3.00 0.00 5.50 0.00 2.00 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 150.00% 0.00% 275.00% 0.00% 100.00%
NAPS 2.0000 2.3700 2.3700 2.3000 2.0000 2.1600 2.0600 -1.95%
  QoQ % -15.61% 0.00% 3.04% 15.00% -7.41% 4.85% -
  Horiz. % 97.09% 115.05% 115.05% 111.65% 97.09% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.24 30.75 32.09 26.47 27.67 25.71 28.21 13.75%
  QoQ % 11.35% -4.18% 21.23% -4.34% 7.62% -8.86% -
  Horiz. % 121.38% 109.00% 113.75% 93.83% 98.09% 91.14% 100.00%
EPS 1.53 4.09 5.16 4.41 3.91 2.84 4.52 -51.33%
  QoQ % -62.59% -20.74% 17.01% 12.79% 37.68% -37.17% -
  Horiz. % 33.85% 90.49% 114.16% 97.57% 86.50% 62.83% 100.00%
DPS 2.76 0.00 1.38 0.00 2.55 0.00 0.93 106.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 296.77% 0.00% 148.39% 0.00% 274.19% 0.00% 100.00%
NAPS 0.9190 1.0918 1.0924 1.0614 0.9280 1.0030 0.9568 -2.64%
  QoQ % -15.83% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.6900 1.4500 1.6900 1.7200 1.7700 1.8400 1.6500 -
P/RPS 2.27 2.17 2.43 3.00 2.97 3.32 2.72 -11.33%
  QoQ % 4.61% -10.70% -19.00% 1.01% -10.54% 22.06% -
  Horiz. % 83.46% 79.78% 89.34% 110.29% 109.19% 122.06% 100.00%
P/EPS 50.60 16.33 15.10 17.99 21.00 30.07 16.94 106.99%
  QoQ % 209.86% 8.15% -16.06% -14.33% -30.16% 77.51% -
  Horiz. % 298.70% 96.40% 89.14% 106.20% 123.97% 177.51% 100.00%
EY 1.98 6.12 6.62 5.56 4.76 3.33 5.90 -51.61%
  QoQ % -67.65% -7.55% 19.06% 16.81% 42.94% -43.56% -
  Horiz. % 33.56% 103.73% 112.20% 94.24% 80.68% 56.44% 100.00%
DY 3.55 0.00 1.78 0.00 3.11 0.00 1.21 104.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 293.39% 0.00% 147.11% 0.00% 257.02% 0.00% 100.00%
P/NAPS 0.85 0.61 0.71 0.75 0.89 0.85 0.80 4.11%
  QoQ % 39.34% -14.08% -5.33% -15.73% 4.71% 6.25% -
  Horiz. % 106.25% 76.25% 88.75% 93.75% 111.25% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 -
Price 1.7300 1.5300 1.5500 1.7400 1.7000 1.8700 1.7000 -
P/RPS 2.32 2.29 2.23 3.03 2.85 3.38 2.80 -11.75%
  QoQ % 1.31% 2.69% -26.40% 6.32% -15.68% 20.71% -
  Horiz. % 82.86% 81.79% 79.64% 108.21% 101.79% 120.71% 100.00%
P/EPS 51.80 17.23 13.85 18.20 20.17 30.56 17.45 106.14%
  QoQ % 200.64% 24.40% -23.90% -9.77% -34.00% 75.13% -
  Horiz. % 296.85% 98.74% 79.37% 104.30% 115.59% 175.13% 100.00%
EY 1.93 5.80 7.22 5.49 4.96 3.27 5.73 -51.49%
  QoQ % -66.72% -19.67% 31.51% 10.69% 51.68% -42.93% -
  Horiz. % 33.68% 101.22% 126.00% 95.81% 86.56% 57.07% 100.00%
DY 3.47 0.00 1.94 0.00 3.24 0.00 1.18 104.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.07% 0.00% 164.41% 0.00% 274.58% 0.00% 100.00%
P/NAPS 0.87 0.65 0.65 0.76 0.85 0.87 0.83 3.18%
  QoQ % 33.85% 0.00% -14.47% -10.59% -2.30% 4.82% -
  Horiz. % 104.82% 78.31% 78.31% 91.57% 102.41% 104.82% 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
 
 

402  413  594  1038 

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 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.19-0.005 
 MLAB 0.03+0.005 
 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