Highlights

[MFCB] QoQ TTM Result on 2013-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     16.54%    YoY -     25.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 663,663 628,758 610,862 614,717 618,894 635,304 634,240 3.07%
  QoQ % 5.55% 2.93% -0.63% -0.67% -2.58% 0.17% -
  Horiz. % 104.64% 99.14% 96.31% 96.92% 97.58% 100.17% 100.00%
PBT 156,123 154,894 154,096 145,822 130,192 129,102 120,239 19.04%
  QoQ % 0.79% 0.52% 5.67% 12.01% 0.84% 7.37% -
  Horiz. % 129.84% 128.82% 128.16% 121.28% 108.28% 107.37% 100.00%
Tax -47,705 -47,709 -41,468 -40,010 -36,159 -35,440 -31,160 32.87%
  QoQ % 0.01% -15.05% -3.64% -10.65% -2.03% -13.74% -
  Horiz. % 153.10% 153.11% 133.08% 128.40% 116.04% 113.74% 100.00%
NP 108,418 107,185 112,628 105,812 94,033 93,662 89,079 14.01%
  QoQ % 1.15% -4.83% 6.44% 12.53% 0.40% 5.14% -
  Horiz. % 121.71% 120.33% 126.44% 118.78% 105.56% 105.14% 100.00%
NP to SH 73,640 74,050 74,875 69,396 59,548 57,927 52,554 25.25%
  QoQ % -0.55% -1.10% 7.90% 16.54% 2.80% 10.22% -
  Horiz. % 140.12% 140.90% 142.47% 132.05% 113.31% 110.22% 100.00%
Tax Rate 30.56 % 30.80 % 26.91 % 27.44 % 27.77 % 27.45 % 25.92 % 11.61%
  QoQ % -0.78% 14.46% -1.93% -1.19% 1.17% 5.90% -
  Horiz. % 117.90% 118.83% 103.82% 105.86% 107.14% 105.90% 100.00%
Total Cost 555,245 521,573 498,234 508,905 524,861 541,642 545,161 1.23%
  QoQ % 6.46% 4.68% -2.10% -3.04% -3.10% -0.65% -
  Horiz. % 101.85% 95.67% 91.39% 93.35% 96.28% 99.35% 100.00%
Net Worth 683,709 678,946 679,773 648,742 633,726 448,684 593,023 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.24% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.86% 75.66% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,705 16,705 15,886 15,886 15,947 15,947 20,374 -12.41%
  QoQ % 0.00% 5.16% 0.00% -0.38% 0.00% -21.73% -
  Horiz. % 81.99% 81.99% 77.97% 77.97% 78.27% 78.27% 100.00%
Div Payout % 22.69 % 22.56 % 21.22 % 22.89 % 26.78 % 27.53 % 38.77 % -30.06%
  QoQ % 0.58% 6.31% -7.30% -14.53% -2.72% -28.99% -
  Horiz. % 58.52% 58.19% 54.73% 59.04% 69.07% 71.01% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 683,709 678,946 679,773 648,742 633,726 448,684 593,023 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.24% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.86% 75.66% 100.00%
NOSH 222,706 222,605 222,876 222,935 223,143 224,342 224,630 -0.57%
  QoQ % 0.05% -0.12% -0.03% -0.09% -0.53% -0.13% -
  Horiz. % 99.14% 99.10% 99.22% 99.25% 99.34% 99.87% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.34 % 17.05 % 18.44 % 17.21 % 15.19 % 14.74 % 14.04 % 10.65%
  QoQ % -4.16% -7.54% 7.15% 13.30% 3.05% 4.99% -
  Horiz. % 116.38% 121.44% 131.34% 122.58% 108.19% 104.99% 100.00%
ROE 10.77 % 10.91 % 11.01 % 10.70 % 9.40 % 12.91 % 8.86 % 13.91%
  QoQ % -1.28% -0.91% 2.90% 13.83% -27.19% 45.71% -
  Horiz. % 121.56% 123.14% 124.27% 120.77% 106.09% 145.71% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 298.00 282.45 274.08 275.74 277.35 283.19 282.35 3.67%
  QoQ % 5.51% 3.05% -0.60% -0.58% -2.06% 0.30% -
  Horiz. % 105.54% 100.04% 97.07% 97.66% 98.23% 100.30% 100.00%
EPS 33.07 33.27 33.59 31.13 26.69 25.82 23.40 25.96%
  QoQ % -0.60% -0.95% 7.90% 16.64% 3.37% 10.34% -
  Horiz. % 141.32% 142.18% 143.55% 133.03% 114.06% 110.34% 100.00%
DPS 7.50 7.50 7.10 7.10 7.10 7.11 9.07 -11.91%
  QoQ % 0.00% 5.63% 0.00% 0.00% -0.14% -21.61% -
  Horiz. % 82.69% 82.69% 78.28% 78.28% 78.28% 78.39% 100.00%
NAPS 3.0700 3.0500 3.0500 2.9100 2.8400 2.0000 2.6400 10.59%
  QoQ % 0.66% 0.00% 4.81% 2.46% 42.00% -24.24% -
  Horiz. % 116.29% 115.53% 115.53% 110.23% 107.58% 75.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 134.30 127.23 123.61 124.39 125.24 128.56 128.34 3.08%
  QoQ % 5.56% 2.93% -0.63% -0.68% -2.58% 0.17% -
  Horiz. % 104.64% 99.14% 96.31% 96.92% 97.58% 100.17% 100.00%
EPS 14.90 14.98 15.15 14.04 12.05 11.72 10.63 25.27%
  QoQ % -0.53% -1.12% 7.91% 16.51% 2.82% 10.25% -
  Horiz. % 140.17% 140.92% 142.52% 132.08% 113.36% 110.25% 100.00%
DPS 3.38 3.38 3.21 3.21 3.23 3.23 4.12 -12.38%
  QoQ % 0.00% 5.30% 0.00% -0.62% 0.00% -21.60% -
  Horiz. % 82.04% 82.04% 77.91% 77.91% 78.40% 78.40% 100.00%
NAPS 1.3835 1.3739 1.3756 1.3128 1.2824 0.9079 1.2000 9.96%
  QoQ % 0.70% -0.12% 4.78% 2.37% 41.25% -24.34% -
  Horiz. % 115.29% 114.49% 114.63% 109.40% 106.87% 75.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.2600 2.1800 1.8000 1.7000 1.5800 1.6000 1.6500 -
P/RPS 0.76 0.77 0.66 0.62 0.57 0.57 0.58 19.76%
  QoQ % -1.30% 16.67% 6.45% 8.77% 0.00% -1.72% -
  Horiz. % 131.03% 132.76% 113.79% 106.90% 98.28% 98.28% 100.00%
P/EPS 6.83 6.55 5.36 5.46 5.92 6.20 7.05 -2.09%
  QoQ % 4.27% 22.20% -1.83% -7.77% -4.52% -12.06% -
  Horiz. % 96.88% 92.91% 76.03% 77.45% 83.97% 87.94% 100.00%
EY 14.63 15.26 18.66 18.31 16.89 16.14 14.18 2.11%
  QoQ % -4.13% -18.22% 1.91% 8.41% 4.65% 13.82% -
  Horiz. % 103.17% 107.62% 131.59% 129.13% 119.11% 113.82% 100.00%
DY 3.32 3.44 3.94 4.18 4.49 4.44 5.50 -28.60%
  QoQ % -3.49% -12.69% -5.74% -6.90% 1.13% -19.27% -
  Horiz. % 60.36% 62.55% 71.64% 76.00% 81.64% 80.73% 100.00%
P/NAPS 0.74 0.71 0.59 0.58 0.56 0.80 0.62 12.53%
  QoQ % 4.23% 20.34% 1.72% 3.57% -30.00% 29.03% -
  Horiz. % 119.35% 114.52% 95.16% 93.55% 90.32% 129.03% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 -
Price 2.2900 2.3300 1.8900 1.8200 1.7900 1.5900 1.6100 -
P/RPS 0.77 0.82 0.69 0.66 0.65 0.56 0.57 22.22%
  QoQ % -6.10% 18.84% 4.55% 1.54% 16.07% -1.75% -
  Horiz. % 135.09% 143.86% 121.05% 115.79% 114.04% 98.25% 100.00%
P/EPS 6.93 7.00 5.63 5.85 6.71 6.16 6.88 0.48%
  QoQ % -1.00% 24.33% -3.76% -12.82% 8.93% -10.47% -
  Horiz. % 100.73% 101.74% 81.83% 85.03% 97.53% 89.53% 100.00%
EY 14.44 14.28 17.78 17.10 14.91 16.24 14.53 -0.41%
  QoQ % 1.12% -19.69% 3.98% 14.69% -8.19% 11.77% -
  Horiz. % 99.38% 98.28% 122.37% 117.69% 102.62% 111.77% 100.00%
DY 3.28 3.22 3.76 3.90 3.97 4.47 5.63 -30.27%
  QoQ % 1.86% -14.36% -3.59% -1.76% -11.19% -20.60% -
  Horiz. % 58.26% 57.19% 66.79% 69.27% 70.52% 79.40% 100.00%
P/NAPS 0.75 0.76 0.62 0.63 0.63 0.80 0.61 14.78%
  QoQ % -1.32% 22.58% -1.59% 0.00% -21.25% 31.15% -
  Horiz. % 122.95% 124.59% 101.64% 103.28% 103.28% 131.15% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.130.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.360.00 
 TOPGLOV-C79 0.2150.00 
 BTECH 0.500.00 

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