Highlights

[MFCB] QoQ TTM Result on 2011-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.04%    YoY -     13.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 630,045 610,508 578,046 553,133 533,963 523,323 528,314 12.44%
  QoQ % 3.20% 5.62% 4.50% 3.59% 2.03% -0.94% -
  Horiz. % 119.26% 115.56% 109.41% 104.70% 101.07% 99.06% 100.00%
PBT 135,650 141,352 150,928 144,662 139,616 121,126 116,565 10.63%
  QoQ % -4.03% -6.34% 4.33% 3.61% 15.27% 3.91% -
  Horiz. % 116.37% 121.26% 129.48% 124.10% 119.78% 103.91% 100.00%
Tax -29,398 -28,784 -28,400 -28,055 -25,460 -21,905 -22,029 21.19%
  QoQ % -2.13% -1.35% -1.23% -10.19% -16.23% 0.56% -
  Horiz. % 133.45% 130.66% 128.92% 127.35% 115.57% 99.44% 100.00%
NP 106,252 112,568 122,528 116,607 114,156 99,221 94,536 8.09%
  QoQ % -5.61% -8.13% 5.08% 2.15% 15.05% 4.96% -
  Horiz. % 112.39% 119.07% 129.61% 123.35% 120.75% 104.96% 100.00%
NP to SH 67,711 75,090 86,836 80,664 77,532 65,197 61,934 6.12%
  QoQ % -9.83% -13.53% 7.65% 4.04% 18.92% 5.27% -
  Horiz. % 109.33% 121.24% 140.21% 130.24% 125.18% 105.27% 100.00%
Tax Rate 21.67 % 20.36 % 18.82 % 19.39 % 18.24 % 18.08 % 18.90 % 9.54%
  QoQ % 6.43% 8.18% -2.94% 6.30% 0.88% -4.34% -
  Horiz. % 114.66% 107.72% 99.58% 102.59% 96.51% 95.66% 100.00%
Total Cost 523,793 497,940 455,518 436,526 419,807 424,102 433,778 13.38%
  QoQ % 5.19% 9.31% 4.35% 3.98% -1.01% -2.23% -
  Horiz. % 120.75% 114.79% 105.01% 100.63% 96.78% 97.77% 100.00%
Net Worth 588,032 454,166 539,548 539,826 524,525 458,594 495,670 12.05%
  QoQ % 29.48% -15.82% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 20,458 20,458 19,444 19,444 17,201 17,201 16,233 16.66%
  QoQ % 0.00% 5.21% 0.00% 13.04% 0.00% 5.97% -
  Horiz. % 126.03% 126.03% 119.78% 119.78% 105.97% 105.97% 100.00%
Div Payout % 30.21 % 27.24 % 22.39 % 24.11 % 22.19 % 26.38 % 26.21 % 9.92%
  QoQ % 10.90% 21.66% -7.13% 8.65% -15.88% 0.65% -
  Horiz. % 115.26% 103.93% 85.43% 91.99% 84.66% 100.65% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 588,032 454,166 539,548 539,826 524,525 458,594 495,670 12.05%
  QoQ % 29.48% -15.82% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
NOSH 231,508 227,083 227,657 227,774 228,054 229,297 229,477 0.59%
  QoQ % 1.95% -0.25% -0.05% -0.12% -0.54% -0.08% -
  Horiz. % 100.89% 98.96% 99.21% 99.26% 99.38% 99.92% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.86 % 18.44 % 21.20 % 21.08 % 21.38 % 18.96 % 17.89 % -3.87%
  QoQ % -8.57% -13.02% 0.57% -1.40% 12.76% 5.98% -
  Horiz. % 94.24% 103.07% 118.50% 117.83% 119.51% 105.98% 100.00%
ROE 11.51 % 16.53 % 16.09 % 14.94 % 14.78 % 14.22 % 12.49 % -5.30%
  QoQ % -30.37% 2.73% 7.70% 1.08% 3.94% 13.85% -
  Horiz. % 92.15% 132.35% 128.82% 119.62% 118.33% 113.85% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 272.15 268.85 253.91 242.84 234.14 228.23 230.23 11.79%
  QoQ % 1.23% 5.88% 4.56% 3.72% 2.59% -0.87% -
  Horiz. % 118.21% 116.77% 110.29% 105.48% 101.70% 99.13% 100.00%
EPS 29.25 33.07 38.14 35.41 34.00 28.43 26.99 5.50%
  QoQ % -11.55% -13.29% 7.71% 4.15% 19.59% 5.34% -
  Horiz. % 108.37% 122.53% 141.31% 131.20% 125.97% 105.34% 100.00%
DPS 9.00 9.00 8.50 8.50 7.50 7.50 7.00 18.22%
  QoQ % 0.00% 5.88% 0.00% 13.33% 0.00% 7.14% -
  Horiz. % 128.57% 128.57% 121.43% 121.43% 107.14% 107.14% 100.00%
NAPS 2.5400 2.0000 2.3700 2.3700 2.3000 2.0000 2.1600 11.40%
  QoQ % 27.00% -15.61% 0.00% 3.04% 15.00% -7.41% -
  Horiz. % 117.59% 92.59% 109.72% 109.72% 106.48% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 127.49 123.54 116.97 111.93 108.05 105.90 106.91 12.44%
  QoQ % 3.20% 5.62% 4.50% 3.59% 2.03% -0.94% -
  Horiz. % 119.25% 115.56% 109.41% 104.70% 101.07% 99.06% 100.00%
EPS 13.70 15.19 17.57 16.32 15.69 13.19 12.53 6.13%
  QoQ % -9.81% -13.55% 7.66% 4.02% 18.95% 5.27% -
  Horiz. % 109.34% 121.23% 140.22% 130.25% 125.22% 105.27% 100.00%
DPS 4.14 4.14 3.93 3.93 3.48 3.48 3.28 16.78%
  QoQ % 0.00% 5.34% 0.00% 12.93% 0.00% 6.10% -
  Horiz. % 126.22% 126.22% 119.82% 119.82% 106.10% 106.10% 100.00%
NAPS 1.1899 0.9190 1.0918 1.0924 1.0614 0.9280 1.0030 12.05%
  QoQ % 29.48% -15.83% -0.05% 2.92% 14.38% -7.48% -
  Horiz. % 118.63% 91.63% 108.85% 108.91% 105.82% 92.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.6400 1.6900 1.4500 1.6900 1.7200 1.7700 1.8400 -
P/RPS 0.60 0.63 0.57 0.70 0.73 0.78 0.80 -17.44%
  QoQ % -4.76% 10.53% -18.57% -4.11% -6.41% -2.50% -
  Horiz. % 75.00% 78.75% 71.25% 87.50% 91.25% 97.50% 100.00%
P/EPS 5.61 5.11 3.80 4.77 5.06 6.23 6.82 -12.20%
  QoQ % 9.78% 34.47% -20.34% -5.73% -18.78% -8.65% -
  Horiz. % 82.26% 74.93% 55.72% 69.94% 74.19% 91.35% 100.00%
EY 17.83 19.57 26.31 20.95 19.77 16.06 14.67 13.88%
  QoQ % -8.89% -25.62% 25.58% 5.97% 23.10% 9.48% -
  Horiz. % 121.54% 133.40% 179.35% 142.81% 134.76% 109.48% 100.00%
DY 5.49 5.33 5.86 5.03 4.36 4.24 3.80 27.77%
  QoQ % 3.00% -9.04% 16.50% 15.37% 2.83% 11.58% -
  Horiz. % 144.47% 140.26% 154.21% 132.37% 114.74% 111.58% 100.00%
P/NAPS 0.65 0.85 0.61 0.71 0.75 0.89 0.85 -16.36%
  QoQ % -23.53% 39.34% -14.08% -5.33% -15.73% 4.71% -
  Horiz. % 76.47% 100.00% 71.76% 83.53% 88.24% 104.71% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 -
Price 1.6600 1.7300 1.5300 1.5500 1.7400 1.7000 1.8700 -
P/RPS 0.61 0.64 0.60 0.64 0.74 0.74 0.81 -17.21%
  QoQ % -4.69% 6.67% -6.25% -13.51% 0.00% -8.64% -
  Horiz. % 75.31% 79.01% 74.07% 79.01% 91.36% 91.36% 100.00%
P/EPS 5.68 5.23 4.01 4.38 5.12 5.98 6.93 -12.41%
  QoQ % 8.60% 30.42% -8.45% -14.45% -14.38% -13.71% -
  Horiz. % 81.96% 75.47% 57.86% 63.20% 73.88% 86.29% 100.00%
EY 17.62 19.11 24.93 22.85 19.54 16.73 14.43 14.23%
  QoQ % -7.80% -23.35% 9.10% 16.94% 16.80% 15.94% -
  Horiz. % 122.11% 132.43% 172.77% 158.35% 135.41% 115.94% 100.00%
DY 5.42 5.20 5.56 5.48 4.31 4.41 3.74 28.03%
  QoQ % 4.23% -6.47% 1.46% 27.15% -2.27% 17.91% -
  Horiz. % 144.92% 139.04% 148.66% 146.52% 115.24% 117.91% 100.00%
P/NAPS 0.65 0.87 0.65 0.65 0.76 0.85 0.87 -17.65%
  QoQ % -25.29% 33.85% 0.00% -14.47% -10.59% -2.30% -
  Horiz. % 74.71% 100.00% 74.71% 74.71% 87.36% 97.70% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

404  283  653  1124 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.84+0.045 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.29+0.025 
 KNM 0.21+0.01 

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