Highlights

[MFCB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     23.82%    YoY -     11.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 188,142 148,994 157,702 133,920 170,246 152,849 161,879 10.51%
  QoQ % 26.27% -5.52% 17.76% -21.34% 11.38% -5.58% -
  Horiz. % 116.22% 92.04% 97.42% 82.73% 105.17% 94.42% 100.00%
PBT 38,951 41,571 43,944 30,428 38,153 33,297 28,314 23.62%
  QoQ % -6.30% -5.40% 44.42% -20.25% 14.58% 17.60% -
  Horiz. % 137.57% 146.82% 155.20% 107.47% 134.75% 117.60% 100.00%
Tax -18,972 -9,550 -11,404 -7,783 -12,731 -8,092 -7,553 84.47%
  QoQ % -98.66% 16.26% -46.52% 38.87% -57.33% -7.14% -
  Horiz. % 251.18% 126.44% 150.99% 103.05% 168.56% 107.14% 100.00%
NP 19,979 32,021 32,540 22,645 25,422 25,205 20,761 -2.52%
  QoQ % -37.61% -1.59% 43.70% -10.92% 0.86% 21.41% -
  Horiz. % 96.23% 154.24% 156.74% 109.07% 122.45% 121.41% 100.00%
NP to SH 12,132 23,090 22,784 16,044 12,957 17,611 12,936 -4.18%
  QoQ % -47.46% 1.34% 42.01% 23.82% -26.43% 36.14% -
  Horiz. % 93.78% 178.49% 176.13% 124.03% 100.16% 136.14% 100.00%
Tax Rate 48.71 % 22.97 % 25.95 % 25.58 % 33.37 % 24.30 % 26.68 % 49.21%
  QoQ % 112.06% -11.48% 1.45% -23.34% 37.33% -8.92% -
  Horiz. % 182.57% 86.09% 97.26% 95.88% 125.07% 91.08% 100.00%
Total Cost 168,163 116,973 125,162 111,275 144,824 127,644 141,118 12.36%
  QoQ % 43.76% -6.54% 12.48% -23.17% 13.46% -9.55% -
  Horiz. % 119.16% 82.89% 88.69% 78.85% 102.63% 90.45% 100.00%
Net Worth 678,946 679,773 648,742 633,726 448,684 593,023 584,932 10.42%
  QoQ % -0.12% 4.78% 2.37% 41.24% -24.34% 1.38% -
  Horiz. % 116.07% 116.21% 110.91% 108.34% 76.71% 101.38% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,017 - 6,688 - 9,198 - 6,749 30.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.42% 0.00% 99.09% 0.00% 136.28% 0.00% 100.00%
Div Payout % 82.57 % - % 29.35 % - % 70.99 % - % 52.17 % 35.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 158.27% 0.00% 56.26% 0.00% 136.07% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 678,946 679,773 648,742 633,726 448,684 593,023 584,932 10.42%
  QoQ % -0.12% 4.78% 2.37% 41.24% -24.34% 1.38% -
  Horiz. % 116.07% 116.21% 110.91% 108.34% 76.71% 101.38% 100.00%
NOSH 222,605 222,876 222,935 223,143 224,342 224,630 224,973 -0.70%
  QoQ % -0.12% -0.03% -0.09% -0.53% -0.13% -0.15% -
  Horiz. % 98.95% 99.07% 99.09% 99.19% 99.72% 99.85% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.62 % 21.49 % 20.63 % 16.91 % 14.93 % 16.49 % 12.83 % -11.81%
  QoQ % -50.58% 4.17% 22.00% 13.26% -9.46% 28.53% -
  Horiz. % 82.77% 167.50% 160.80% 131.80% 116.37% 128.53% 100.00%
ROE 1.79 % 3.40 % 3.51 % 2.53 % 2.89 % 2.97 % 2.21 % -13.08%
  QoQ % -47.35% -3.13% 38.74% -12.46% -2.69% 34.39% -
  Horiz. % 81.00% 153.85% 158.82% 114.48% 130.77% 134.39% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 84.52 66.85 70.74 60.02 75.89 68.04 71.95 11.30%
  QoQ % 26.43% -5.50% 17.86% -20.91% 11.54% -5.43% -
  Horiz. % 117.47% 92.91% 98.32% 83.42% 105.48% 94.57% 100.00%
EPS 5.45 10.36 10.22 7.19 5.77 7.84 5.75 -3.50%
  QoQ % -47.39% 1.37% 42.14% 24.61% -26.40% 36.35% -
  Horiz. % 94.78% 180.17% 177.74% 125.04% 100.35% 136.35% 100.00%
DPS 4.50 0.00 3.00 0.00 4.10 0.00 3.00 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 100.00% 0.00% 136.67% 0.00% 100.00%
NAPS 3.0500 3.0500 2.9100 2.8400 2.0000 2.6400 2.6000 11.20%
  QoQ % 0.00% 4.81% 2.46% 42.00% -24.24% 1.54% -
  Horiz. % 117.31% 117.31% 111.92% 109.23% 76.92% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.07 30.15 31.91 27.10 34.45 30.93 32.76 10.50%
  QoQ % 26.27% -5.52% 17.75% -21.34% 11.38% -5.59% -
  Horiz. % 116.21% 92.03% 97.41% 82.72% 105.16% 94.41% 100.00%
EPS 2.45 4.67 4.61 3.25 2.62 3.56 2.62 -4.36%
  QoQ % -47.54% 1.30% 41.85% 24.05% -26.40% 35.88% -
  Horiz. % 93.51% 178.24% 175.95% 124.05% 100.00% 135.88% 100.00%
DPS 2.03 0.00 1.35 0.00 1.86 0.00 1.37 29.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.18% 0.00% 98.54% 0.00% 135.77% 0.00% 100.00%
NAPS 1.3739 1.3756 1.3128 1.2824 0.9079 1.2000 1.1837 10.41%
  QoQ % -0.12% 4.78% 2.37% 41.25% -24.34% 1.38% -
  Horiz. % 116.07% 116.21% 110.91% 108.34% 76.70% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.1800 1.8000 1.7000 1.5800 1.6000 1.6500 1.6800 -
P/RPS 2.58 2.69 2.40 2.63 2.11 2.42 2.33 7.01%
  QoQ % -4.09% 12.08% -8.75% 24.64% -12.81% 3.86% -
  Horiz. % 110.73% 115.45% 103.00% 112.88% 90.56% 103.86% 100.00%
P/EPS 40.00 17.37 16.63 21.97 27.70 21.05 29.22 23.22%
  QoQ % 130.28% 4.45% -24.31% -20.69% 31.59% -27.96% -
  Horiz. % 136.89% 59.45% 56.91% 75.19% 94.80% 72.04% 100.00%
EY 2.50 5.76 6.01 4.55 3.61 4.75 3.42 -18.81%
  QoQ % -56.60% -4.16% 32.09% 26.04% -24.00% 38.89% -
  Horiz. % 73.10% 168.42% 175.73% 133.04% 105.56% 138.89% 100.00%
DY 2.06 0.00 1.76 0.00 2.56 0.00 1.79 9.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.08% 0.00% 98.32% 0.00% 143.02% 0.00% 100.00%
P/NAPS 0.71 0.59 0.58 0.56 0.80 0.62 0.65 6.05%
  QoQ % 20.34% 1.72% 3.57% -30.00% 29.03% -4.62% -
  Horiz. % 109.23% 90.77% 89.23% 86.15% 123.08% 95.38% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 -
Price 2.3300 1.8900 1.8200 1.7900 1.5900 1.6100 1.6900 -
P/RPS 2.76 2.83 2.57 2.98 2.10 2.37 2.35 11.28%
  QoQ % -2.47% 10.12% -13.76% 41.90% -11.39% 0.85% -
  Horiz. % 117.45% 120.43% 109.36% 126.81% 89.36% 100.85% 100.00%
P/EPS 42.75 18.24 17.81 24.90 27.53 20.54 29.39 28.29%
  QoQ % 134.38% 2.41% -28.47% -9.55% 34.03% -30.11% -
  Horiz. % 145.46% 62.06% 60.60% 84.72% 93.67% 69.89% 100.00%
EY 2.34 5.48 5.62 4.02 3.63 4.87 3.40 -22.00%
  QoQ % -57.30% -2.49% 39.80% 10.74% -25.46% 43.24% -
  Horiz. % 68.82% 161.18% 165.29% 118.24% 106.76% 143.24% 100.00%
DY 1.93 0.00 1.65 0.00 2.58 0.00 1.78 5.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.43% 0.00% 92.70% 0.00% 144.94% 0.00% 100.00%
P/NAPS 0.76 0.62 0.63 0.63 0.80 0.61 0.65 10.95%
  QoQ % 22.58% -1.59% 0.00% -21.25% 31.15% -6.15% -
  Horiz. % 116.92% 95.38% 96.92% 96.92% 123.08% 93.85% 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