Highlights

[MFCB] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     28.87%    YoY -     -2.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 160,279 164,331 179,030 168,825 188,142 148,994 157,702 1.08%
  QoQ % -2.47% -8.21% 6.04% -10.27% 26.27% -5.52% -
  Horiz. % 101.63% 104.20% 113.52% 107.05% 119.30% 94.48% 100.00%
PBT 37,729 42,797 40,837 31,657 38,951 41,571 43,944 -9.64%
  QoQ % -11.84% 4.80% 29.00% -18.73% -6.30% -5.40% -
  Horiz. % 85.86% 97.39% 92.93% 72.04% 88.64% 94.60% 100.00%
Tax -14,355 -10,646 -12,944 -7,779 -18,972 -9,550 -11,404 16.53%
  QoQ % -34.84% 17.75% -66.40% 59.00% -98.66% 16.26% -
  Horiz. % 125.88% 93.35% 113.50% 68.21% 166.36% 83.74% 100.00%
NP 23,374 32,151 27,893 23,878 19,979 32,021 32,540 -19.75%
  QoQ % -27.30% 15.27% 16.81% 19.52% -37.61% -1.59% -
  Horiz. % 71.83% 98.80% 85.72% 73.38% 61.40% 98.41% 100.00%
NP to SH 14,270 22,485 17,510 15,634 12,132 23,090 22,784 -26.73%
  QoQ % -36.54% 28.41% 12.00% 28.87% -47.46% 1.34% -
  Horiz. % 62.63% 98.69% 76.85% 68.62% 53.25% 101.34% 100.00%
Tax Rate 38.05 % 24.88 % 31.70 % 24.57 % 48.71 % 22.97 % 25.95 % 28.98%
  QoQ % 52.93% -21.51% 29.02% -49.56% 112.06% -11.48% -
  Horiz. % 146.63% 95.88% 122.16% 94.68% 187.71% 88.52% 100.00%
Total Cost 136,905 132,180 151,137 144,947 168,163 116,973 125,162 6.14%
  QoQ % 3.57% -12.54% 4.27% -13.81% 43.76% -6.54% -
  Horiz. % 109.38% 105.61% 120.75% 115.81% 134.36% 93.46% 100.00%
Net Worth 739,101 719,074 692,825 683,709 678,946 679,773 648,742 9.06%
  QoQ % 2.79% 3.79% 1.33% 0.70% -0.12% 4.78% -
  Horiz. % 113.93% 110.84% 106.80% 105.39% 104.66% 104.78% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,131 - - - 10,017 - 6,688 40.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.43% 0.00% 0.00% 0.00% 149.78% 0.00% 100.00%
Div Payout % 78.00 % - % - % - % 82.57 % - % 29.35 % 91.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265.76% 0.00% 0.00% 0.00% 281.33% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 739,101 719,074 692,825 683,709 678,946 679,773 648,742 9.06%
  QoQ % 2.79% 3.79% 1.33% 0.70% -0.12% 4.78% -
  Horiz. % 113.93% 110.84% 106.80% 105.39% 104.66% 104.78% 100.00%
NOSH 222,620 222,623 222,773 222,706 222,605 222,876 222,935 -0.09%
  QoQ % -0.00% -0.07% 0.03% 0.05% -0.12% -0.03% -
  Horiz. % 99.86% 99.86% 99.93% 99.90% 99.85% 99.97% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.58 % 19.56 % 15.58 % 14.14 % 10.62 % 21.49 % 20.63 % -20.61%
  QoQ % -25.46% 25.55% 10.18% 33.15% -50.58% 4.17% -
  Horiz. % 70.67% 94.81% 75.52% 68.54% 51.48% 104.17% 100.00%
ROE 1.93 % 3.13 % 2.53 % 2.29 % 1.79 % 3.40 % 3.51 % -32.81%
  QoQ % -38.34% 23.72% 10.48% 27.93% -47.35% -3.13% -
  Horiz. % 54.99% 89.17% 72.08% 65.24% 51.00% 96.87% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.00 73.82 80.36 75.81 84.52 66.85 70.74 1.18%
  QoQ % -2.47% -8.14% 6.00% -10.31% 26.43% -5.50% -
  Horiz. % 101.78% 104.35% 113.60% 107.17% 119.48% 94.50% 100.00%
EPS 6.41 10.10 7.86 7.02 5.45 10.36 10.22 -26.67%
  QoQ % -36.53% 28.50% 11.97% 28.81% -47.39% 1.37% -
  Horiz. % 62.72% 98.83% 76.91% 68.69% 53.33% 101.37% 100.00%
DPS 5.00 0.00 0.00 0.00 4.50 0.00 3.00 40.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 150.00% 0.00% 100.00%
NAPS 3.3200 3.2300 3.1100 3.0700 3.0500 3.0500 2.9100 9.16%
  QoQ % 2.79% 3.86% 1.30% 0.66% 0.00% 4.81% -
  Horiz. % 114.09% 111.00% 106.87% 105.50% 104.81% 104.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.43 33.25 36.23 34.16 38.07 30.15 31.91 1.08%
  QoQ % -2.47% -8.23% 6.06% -10.27% 26.27% -5.52% -
  Horiz. % 101.63% 104.20% 113.54% 107.05% 119.30% 94.48% 100.00%
EPS 2.89 4.55 3.54 3.16 2.45 4.67 4.61 -26.69%
  QoQ % -36.48% 28.53% 12.03% 28.98% -47.54% 1.30% -
  Horiz. % 62.69% 98.70% 76.79% 68.55% 53.15% 101.30% 100.00%
DPS 2.25 0.00 0.00 0.00 2.03 0.00 1.35 40.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 150.37% 0.00% 100.00%
NAPS 1.4956 1.4551 1.4020 1.3835 1.3739 1.3756 1.3128 9.05%
  QoQ % 2.78% 3.79% 1.34% 0.70% -0.12% 4.78% -
  Horiz. % 113.92% 110.84% 106.79% 105.39% 104.65% 104.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.4000 2.6600 2.2400 2.2600 2.1800 1.8000 1.7000 -
P/RPS 3.33 3.60 2.79 2.98 2.58 2.69 2.40 24.33%
  QoQ % -7.50% 29.03% -6.38% 15.50% -4.09% 12.08% -
  Horiz. % 138.75% 150.00% 116.25% 124.17% 107.50% 112.08% 100.00%
P/EPS 37.44 26.34 28.50 32.19 40.00 17.37 16.63 71.52%
  QoQ % 42.14% -7.58% -11.46% -19.53% 130.28% 4.45% -
  Horiz. % 225.14% 158.39% 171.38% 193.57% 240.53% 104.45% 100.00%
EY 2.67 3.80 3.51 3.11 2.50 5.76 6.01 -41.69%
  QoQ % -29.74% 8.26% 12.86% 24.40% -56.60% -4.16% -
  Horiz. % 44.43% 63.23% 58.40% 51.75% 41.60% 95.84% 100.00%
DY 2.08 0.00 0.00 0.00 2.06 0.00 1.76 11.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.18% 0.00% 0.00% 0.00% 117.05% 0.00% 100.00%
P/NAPS 0.72 0.82 0.72 0.74 0.71 0.59 0.58 15.46%
  QoQ % -12.20% 13.89% -2.70% 4.23% 20.34% 1.72% -
  Horiz. % 124.14% 141.38% 124.14% 127.59% 122.41% 101.72% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 -
Price 2.4800 2.5200 2.2700 2.2900 2.3300 1.8900 1.8200 -
P/RPS 3.44 3.41 2.82 3.02 2.76 2.83 2.57 21.39%
  QoQ % 0.88% 20.92% -6.62% 9.42% -2.47% 10.12% -
  Horiz. % 133.85% 132.68% 109.73% 117.51% 107.39% 110.12% 100.00%
P/EPS 38.69 24.95 28.88 32.62 42.75 18.24 17.81 67.50%
  QoQ % 55.07% -13.61% -11.47% -23.70% 134.38% 2.41% -
  Horiz. % 217.24% 140.09% 162.16% 183.16% 240.03% 102.41% 100.00%
EY 2.58 4.01 3.46 3.07 2.34 5.48 5.62 -40.41%
  QoQ % -35.66% 15.90% 12.70% 31.20% -57.30% -2.49% -
  Horiz. % 45.91% 71.35% 61.57% 54.63% 41.64% 97.51% 100.00%
DY 2.02 0.00 0.00 0.00 1.93 0.00 1.65 14.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.42% 0.00% 0.00% 0.00% 116.97% 0.00% 100.00%
P/NAPS 0.75 0.78 0.73 0.75 0.76 0.62 0.63 12.29%
  QoQ % -3.85% 6.85% -2.67% -1.32% 22.58% -1.59% -
  Horiz. % 119.05% 123.81% 115.87% 119.05% 120.63% 98.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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