Highlights

[MFCB] QoQ TTM Result on 2011-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     18.92%    YoY -     15.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 610,508 578,046 553,133 533,963 523,323 528,314 512,206 12.38%
  QoQ % 5.62% 4.50% 3.59% 2.03% -0.94% 3.14% -
  Horiz. % 119.19% 112.85% 107.99% 104.25% 102.17% 103.14% 100.00%
PBT 141,352 150,928 144,662 139,616 121,126 116,565 123,504 9.39%
  QoQ % -6.34% 4.33% 3.61% 15.27% 3.91% -5.62% -
  Horiz. % 114.45% 122.20% 117.13% 113.05% 98.07% 94.38% 100.00%
Tax -28,784 -28,400 -28,055 -25,460 -21,905 -22,029 -20,194 26.57%
  QoQ % -1.35% -1.23% -10.19% -16.23% 0.56% -9.09% -
  Horiz. % 142.54% 140.64% 138.93% 126.08% 108.47% 109.09% 100.00%
NP 112,568 122,528 116,607 114,156 99,221 94,536 103,310 5.87%
  QoQ % -8.13% 5.08% 2.15% 15.05% 4.96% -8.49% -
  Horiz. % 108.96% 118.60% 112.87% 110.50% 96.04% 91.51% 100.00%
NP to SH 75,090 86,836 80,664 77,532 65,197 61,934 70,915 3.88%
  QoQ % -13.53% 7.65% 4.04% 18.92% 5.27% -12.66% -
  Horiz. % 105.89% 122.45% 113.75% 109.33% 91.94% 87.34% 100.00%
Tax Rate 20.36 % 18.82 % 19.39 % 18.24 % 18.08 % 18.90 % 16.35 % 15.70%
  QoQ % 8.18% -2.94% 6.30% 0.88% -4.34% 15.60% -
  Horiz. % 124.53% 115.11% 118.59% 111.56% 110.58% 115.60% 100.00%
Total Cost 497,940 455,518 436,526 419,807 424,102 433,778 408,896 14.00%
  QoQ % 9.31% 4.35% 3.98% -1.01% -2.23% 6.09% -
  Horiz. % 121.78% 111.40% 106.76% 102.67% 103.72% 106.09% 100.00%
Net Worth 454,166 539,548 539,826 524,525 458,594 495,670 472,827 -2.64%
  QoQ % -15.82% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 20,458 19,444 19,444 17,201 17,201 16,233 16,233 16.62%
  QoQ % 5.21% 0.00% 13.04% 0.00% 5.97% 0.00% -
  Horiz. % 126.03% 119.78% 119.78% 105.97% 105.97% 100.00% 100.00%
Div Payout % 27.24 % 22.39 % 24.11 % 22.19 % 26.38 % 26.21 % 22.89 % 12.26%
  QoQ % 21.66% -7.13% 8.65% -15.88% 0.65% 14.50% -
  Horiz. % 119.00% 97.82% 105.33% 96.94% 115.25% 114.50% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 454,166 539,548 539,826 524,525 458,594 495,670 472,827 -2.64%
  QoQ % -15.82% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
NOSH 227,083 227,657 227,774 228,054 229,297 229,477 229,527 -0.71%
  QoQ % -0.25% -0.05% -0.12% -0.54% -0.08% -0.02% -
  Horiz. % 98.94% 99.19% 99.24% 99.36% 99.90% 99.98% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.44 % 21.20 % 21.08 % 21.38 % 18.96 % 17.89 % 20.17 % -5.79%
  QoQ % -13.02% 0.57% -1.40% 12.76% 5.98% -11.30% -
  Horiz. % 91.42% 105.11% 104.51% 106.00% 94.00% 88.70% 100.00%
ROE 16.53 % 16.09 % 14.94 % 14.78 % 14.22 % 12.49 % 15.00 % 6.67%
  QoQ % 2.73% 7.70% 1.08% 3.94% 13.85% -16.73% -
  Horiz. % 110.20% 107.27% 99.60% 98.53% 94.80% 83.27% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 268.85 253.91 242.84 234.14 228.23 230.23 223.16 13.18%
  QoQ % 5.88% 4.56% 3.72% 2.59% -0.87% 3.17% -
  Horiz. % 120.47% 113.78% 108.82% 104.92% 102.27% 103.17% 100.00%
EPS 33.07 38.14 35.41 34.00 28.43 26.99 30.90 4.62%
  QoQ % -13.29% 7.71% 4.15% 19.59% 5.34% -12.65% -
  Horiz. % 107.02% 123.43% 114.60% 110.03% 92.01% 87.35% 100.00%
DPS 9.00 8.50 8.50 7.50 7.50 7.00 7.00 18.19%
  QoQ % 5.88% 0.00% 13.33% 0.00% 7.14% 0.00% -
  Horiz. % 128.57% 121.43% 121.43% 107.14% 107.14% 100.00% 100.00%
NAPS 2.0000 2.3700 2.3700 2.3000 2.0000 2.1600 2.0600 -1.95%
  QoQ % -15.61% 0.00% 3.04% 15.00% -7.41% 4.85% -
  Horiz. % 97.09% 115.05% 115.05% 111.65% 97.09% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.54 116.97 111.93 108.05 105.90 106.91 103.65 12.38%
  QoQ % 5.62% 4.50% 3.59% 2.03% -0.94% 3.15% -
  Horiz. % 119.19% 112.85% 107.99% 104.25% 102.17% 103.15% 100.00%
EPS 15.19 17.57 16.32 15.69 13.19 12.53 14.35 3.85%
  QoQ % -13.55% 7.66% 4.02% 18.95% 5.27% -12.68% -
  Horiz. % 105.85% 122.44% 113.73% 109.34% 91.92% 87.32% 100.00%
DPS 4.14 3.93 3.93 3.48 3.48 3.28 3.28 16.74%
  QoQ % 5.34% 0.00% 12.93% 0.00% 6.10% 0.00% -
  Horiz. % 126.22% 119.82% 119.82% 106.10% 106.10% 100.00% 100.00%
NAPS 0.9190 1.0918 1.0924 1.0614 0.9280 1.0030 0.9568 -2.64%
  QoQ % -15.83% -0.05% 2.92% 14.38% -7.48% 4.83% -
  Horiz. % 96.05% 114.11% 114.17% 110.93% 96.99% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.6900 1.4500 1.6900 1.7200 1.7700 1.8400 1.6500 -
P/RPS 0.63 0.57 0.70 0.73 0.78 0.80 0.74 -10.15%
  QoQ % 10.53% -18.57% -4.11% -6.41% -2.50% 8.11% -
  Horiz. % 85.14% 77.03% 94.59% 98.65% 105.41% 108.11% 100.00%
P/EPS 5.11 3.80 4.77 5.06 6.23 6.82 5.34 -2.88%
  QoQ % 34.47% -20.34% -5.73% -18.78% -8.65% 27.72% -
  Horiz. % 95.69% 71.16% 89.33% 94.76% 116.67% 127.72% 100.00%
EY 19.57 26.31 20.95 19.77 16.06 14.67 18.72 3.00%
  QoQ % -25.62% 25.58% 5.97% 23.10% 9.48% -21.63% -
  Horiz. % 104.54% 140.54% 111.91% 105.61% 85.79% 78.37% 100.00%
DY 5.33 5.86 5.03 4.36 4.24 3.80 4.24 16.43%
  QoQ % -9.04% 16.50% 15.37% 2.83% 11.58% -10.38% -
  Horiz. % 125.71% 138.21% 118.63% 102.83% 100.00% 89.62% 100.00%
P/NAPS 0.85 0.61 0.71 0.75 0.89 0.85 0.80 4.11%
  QoQ % 39.34% -14.08% -5.33% -15.73% 4.71% 6.25% -
  Horiz. % 106.25% 76.25% 88.75% 93.75% 111.25% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 20/05/11 24/02/11 25/11/10 24/08/10 -
Price 1.7300 1.5300 1.5500 1.7400 1.7000 1.8700 1.7000 -
P/RPS 0.64 0.60 0.64 0.74 0.74 0.81 0.76 -10.80%
  QoQ % 6.67% -6.25% -13.51% 0.00% -8.64% 6.58% -
  Horiz. % 84.21% 78.95% 84.21% 97.37% 97.37% 106.58% 100.00%
P/EPS 5.23 4.01 4.38 5.12 5.98 6.93 5.50 -3.29%
  QoQ % 30.42% -8.45% -14.45% -14.38% -13.71% 26.00% -
  Horiz. % 95.09% 72.91% 79.64% 93.09% 108.73% 126.00% 100.00%
EY 19.11 24.93 22.85 19.54 16.73 14.43 18.17 3.41%
  QoQ % -23.35% 9.10% 16.94% 16.80% 15.94% -20.58% -
  Horiz. % 105.17% 137.20% 125.76% 107.54% 92.07% 79.42% 100.00%
DY 5.20 5.56 5.48 4.31 4.41 3.74 4.12 16.74%
  QoQ % -6.47% 1.46% 27.15% -2.27% 17.91% -9.22% -
  Horiz. % 126.21% 134.95% 133.01% 104.61% 107.04% 90.78% 100.00%
P/NAPS 0.87 0.65 0.65 0.76 0.85 0.87 0.83 3.18%
  QoQ % 33.85% 0.00% -14.47% -10.59% -2.30% 4.82% -
  Horiz. % 104.82% 78.31% 78.31% 91.57% 102.41% 104.82% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS