Highlights

[MFCB] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     90.18%    YoY -     -33.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 170,246 152,849 161,879 150,330 169,182 151,962 158,571 4.83%
  QoQ % 11.38% -5.58% 7.68% -11.14% 11.33% -4.17% -
  Horiz. % 107.36% 96.39% 102.09% 94.80% 106.69% 95.83% 100.00%
PBT 38,153 33,297 28,314 29,338 29,290 36,348 40,674 -4.16%
  QoQ % 14.58% 17.60% -3.49% 0.16% -19.42% -10.64% -
  Horiz. % 93.80% 81.86% 69.61% 72.13% 72.01% 89.36% 100.00%
Tax -12,731 -8,092 -7,553 -7,064 -8,451 -7,241 -6,642 54.00%
  QoQ % -57.33% -7.14% -6.92% 16.41% -16.71% -9.02% -
  Horiz. % 191.67% 121.83% 113.72% 106.35% 127.24% 109.02% 100.00%
NP 25,422 25,205 20,761 22,274 20,839 29,107 34,032 -17.60%
  QoQ % 0.86% 21.41% -6.79% 6.89% -28.41% -14.47% -
  Horiz. % 74.70% 74.06% 61.00% 65.45% 61.23% 85.53% 100.00%
NP to SH 12,957 17,611 12,936 14,423 7,584 20,216 25,488 -36.17%
  QoQ % -26.43% 36.14% -10.31% 90.18% -62.49% -20.68% -
  Horiz. % 50.84% 69.10% 50.75% 56.59% 29.76% 79.32% 100.00%
Tax Rate 33.37 % 24.30 % 26.68 % 24.08 % 28.85 % 19.92 % 16.33 % 60.68%
  QoQ % 37.33% -8.92% 10.80% -16.53% 44.83% 21.98% -
  Horiz. % 204.35% 148.81% 163.38% 147.46% 176.67% 121.98% 100.00%
Total Cost 144,824 127,644 141,118 128,056 148,343 122,855 124,539 10.53%
  QoQ % 13.46% -9.55% 10.20% -13.68% 20.75% -1.35% -
  Horiz. % 116.29% 102.49% 113.31% 102.82% 119.11% 98.65% 100.00%
Net Worth 448,684 593,023 584,932 588,032 454,166 539,548 539,826 -11.55%
  QoQ % -24.34% 1.38% -0.53% 29.48% -15.82% -0.05% -
  Horiz. % 83.12% 109.85% 108.36% 108.93% 84.13% 99.95% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,198 - 6,749 - 13,624 - 6,833 21.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.61% 0.00% 98.77% 0.00% 199.39% 0.00% 100.00%
Div Payout % 70.99 % - % 52.17 % - % 179.65 % - % 26.81 % 90.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 264.79% 0.00% 194.59% 0.00% 670.09% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 448,684 593,023 584,932 588,032 454,166 539,548 539,826 -11.55%
  QoQ % -24.34% 1.38% -0.53% 29.48% -15.82% -0.05% -
  Horiz. % 83.12% 109.85% 108.36% 108.93% 84.13% 99.95% 100.00%
NOSH 224,342 224,630 224,973 231,508 227,083 227,657 227,774 -1.00%
  QoQ % -0.13% -0.15% -2.82% 1.95% -0.25% -0.05% -
  Horiz. % 98.49% 98.62% 98.77% 101.64% 99.70% 99.95% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.93 % 16.49 % 12.83 % 14.82 % 12.32 % 19.15 % 21.46 % -21.40%
  QoQ % -9.46% 28.53% -13.43% 20.29% -35.67% -10.76% -
  Horiz. % 69.57% 76.84% 59.79% 69.06% 57.41% 89.24% 100.00%
ROE 2.89 % 2.97 % 2.21 % 2.45 % 1.67 % 3.75 % 4.72 % -27.79%
  QoQ % -2.69% 34.39% -9.80% 46.71% -55.47% -20.55% -
  Horiz. % 61.23% 62.92% 46.82% 51.91% 35.38% 79.45% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.89 68.04 71.95 64.93 74.50 66.75 69.62 5.89%
  QoQ % 11.54% -5.43% 10.81% -12.85% 11.61% -4.12% -
  Horiz. % 109.01% 97.73% 103.35% 93.26% 107.01% 95.88% 100.00%
EPS 5.77 7.84 5.75 6.23 3.34 8.88 11.19 -35.57%
  QoQ % -26.40% 36.35% -7.70% 86.53% -62.39% -20.64% -
  Horiz. % 51.56% 70.06% 51.39% 55.67% 29.85% 79.36% 100.00%
DPS 4.10 0.00 3.00 0.00 6.00 0.00 3.00 23.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.67% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.0000 2.6400 2.6000 2.5400 2.0000 2.3700 2.3700 -10.65%
  QoQ % -24.24% 1.54% 2.36% 27.00% -15.61% 0.00% -
  Horiz. % 84.39% 111.39% 109.70% 107.17% 84.39% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.45 30.93 32.76 30.42 34.24 30.75 32.09 4.82%
  QoQ % 11.38% -5.59% 7.69% -11.16% 11.35% -4.18% -
  Horiz. % 107.35% 96.39% 102.09% 94.80% 106.70% 95.82% 100.00%
EPS 2.62 3.56 2.62 2.92 1.53 4.09 5.16 -36.22%
  QoQ % -26.40% 35.88% -10.27% 90.85% -62.59% -20.74% -
  Horiz. % 50.78% 68.99% 50.78% 56.59% 29.65% 79.26% 100.00%
DPS 1.86 0.00 1.37 0.00 2.76 0.00 1.38 21.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.78% 0.00% 99.28% 0.00% 200.00% 0.00% 100.00%
NAPS 0.9079 1.2000 1.1837 1.1899 0.9190 1.0918 1.0924 -11.55%
  QoQ % -24.34% 1.38% -0.52% 29.48% -15.83% -0.05% -
  Horiz. % 83.11% 109.85% 108.36% 108.93% 84.13% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.6000 1.6500 1.6800 1.6400 1.6900 1.4500 1.6900 -
P/RPS 2.11 2.42 2.33 2.53 2.27 2.17 2.43 -8.95%
  QoQ % -12.81% 3.86% -7.91% 11.45% 4.61% -10.70% -
  Horiz. % 86.83% 99.59% 95.88% 104.12% 93.42% 89.30% 100.00%
P/EPS 27.70 21.05 29.22 26.32 50.60 16.33 15.10 49.58%
  QoQ % 31.59% -27.96% 11.02% -47.98% 209.86% 8.15% -
  Horiz. % 183.44% 139.40% 193.51% 174.30% 335.10% 108.15% 100.00%
EY 3.61 4.75 3.42 3.80 1.98 6.12 6.62 -33.13%
  QoQ % -24.00% 38.89% -10.00% 91.92% -67.65% -7.55% -
  Horiz. % 54.53% 71.75% 51.66% 57.40% 29.91% 92.45% 100.00%
DY 2.56 0.00 1.79 0.00 3.55 0.00 1.78 27.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.82% 0.00% 100.56% 0.00% 199.44% 0.00% 100.00%
P/NAPS 0.80 0.62 0.65 0.65 0.85 0.61 0.71 8.24%
  QoQ % 29.03% -4.62% 0.00% -23.53% 39.34% -14.08% -
  Horiz. % 112.68% 87.32% 91.55% 91.55% 119.72% 85.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 16/08/12 21/05/12 27/02/12 24/11/11 25/08/11 -
Price 1.5900 1.6100 1.6900 1.6600 1.7300 1.5300 1.5500 -
P/RPS 2.10 2.37 2.35 2.56 2.32 2.29 2.23 -3.91%
  QoQ % -11.39% 0.85% -8.20% 10.34% 1.31% 2.69% -
  Horiz. % 94.17% 106.28% 105.38% 114.80% 104.04% 102.69% 100.00%
P/EPS 27.53 20.54 29.39 26.65 51.80 17.23 13.85 57.76%
  QoQ % 34.03% -30.11% 10.28% -48.55% 200.64% 24.40% -
  Horiz. % 198.77% 148.30% 212.20% 192.42% 374.01% 124.40% 100.00%
EY 3.63 4.87 3.40 3.75 1.93 5.80 7.22 -36.64%
  QoQ % -25.46% 43.24% -9.33% 94.30% -66.72% -19.67% -
  Horiz. % 50.28% 67.45% 47.09% 51.94% 26.73% 80.33% 100.00%
DY 2.58 0.00 1.78 0.00 3.47 0.00 1.94 20.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.99% 0.00% 91.75% 0.00% 178.87% 0.00% 100.00%
P/NAPS 0.80 0.61 0.65 0.65 0.87 0.65 0.65 14.77%
  QoQ % 31.15% -6.15% 0.00% -25.29% 33.85% 0.00% -
  Horiz. % 123.08% 93.85% 100.00% 100.00% 133.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS