Highlights

[MFCB] QoQ TTM 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 -     -0.55%    YoY -     23.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 672,465 700,328 684,991 663,663 628,758 610,862 614,717 6.15%
  QoQ % -3.98% 2.24% 3.21% 5.55% 2.93% -0.63% -
  Horiz. % 109.39% 113.93% 111.43% 107.96% 102.28% 99.37% 100.00%
PBT 153,020 154,242 153,016 156,123 154,894 154,096 145,822 3.26%
  QoQ % -0.79% 0.80% -1.99% 0.79% 0.52% 5.67% -
  Horiz. % 104.94% 105.77% 104.93% 107.06% 106.22% 105.67% 100.00%
Tax -45,724 -50,341 -49,245 -47,705 -47,709 -41,468 -40,010 9.28%
  QoQ % 9.17% -2.23% -3.23% 0.01% -15.05% -3.64% -
  Horiz. % 114.28% 125.82% 123.08% 119.23% 119.24% 103.64% 100.00%
NP 107,296 103,901 103,771 108,418 107,185 112,628 105,812 0.93%
  QoQ % 3.27% 0.13% -4.29% 1.15% -4.83% 6.44% -
  Horiz. % 101.40% 98.19% 98.07% 102.46% 101.30% 106.44% 100.00%
NP to SH 69,899 67,761 68,366 73,640 74,050 74,875 69,396 0.48%
  QoQ % 3.16% -0.88% -7.16% -0.55% -1.10% 7.90% -
  Horiz. % 100.72% 97.64% 98.52% 106.12% 106.71% 107.90% 100.00%
Tax Rate 29.88 % 32.64 % 32.18 % 30.56 % 30.80 % 26.91 % 27.44 % 5.83%
  QoQ % -8.46% 1.43% 5.30% -0.78% 14.46% -1.93% -
  Horiz. % 108.89% 118.95% 117.27% 111.37% 112.24% 98.07% 100.00%
Total Cost 565,169 596,427 581,220 555,245 521,573 498,234 508,905 7.22%
  QoQ % -5.24% 2.62% 4.68% 6.46% 4.68% -2.10% -
  Horiz. % 111.06% 117.20% 114.21% 109.11% 102.49% 97.90% 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 23,379 16,700 16,705 16,705 15,886 15,886 -21.06%
  QoQ % -52.39% 39.99% -0.03% 0.00% 5.16% 0.00% -
  Horiz. % 70.07% 147.17% 105.13% 105.16% 105.16% 100.00% 100.00%
Div Payout % 15.92 % 34.50 % 24.43 % 22.69 % 22.56 % 21.22 % 22.89 % -21.45%
  QoQ % -53.86% 41.22% 7.67% 0.58% 6.31% -7.30% -
  Horiz. % 69.55% 150.72% 106.73% 99.13% 98.56% 92.70% 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 15.96 % 14.84 % 15.15 % 16.34 % 17.05 % 18.44 % 17.21 % -4.89%
  QoQ % 7.55% -2.05% -7.28% -4.16% -7.54% 7.15% -
  Horiz. % 92.74% 86.23% 88.03% 94.94% 99.07% 107.15% 100.00%
ROE 9.46 % 9.42 % 9.87 % 10.77 % 10.91 % 11.01 % 10.70 % -7.86%
  QoQ % 0.42% -4.56% -8.36% -1.28% -0.91% 2.90% -
  Horiz. % 88.41% 88.04% 92.24% 100.65% 101.96% 102.90% 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 302.07 314.58 307.48 298.00 282.45 274.08 275.74 6.25%
  QoQ % -3.98% 2.31% 3.18% 5.51% 3.05% -0.60% -
  Horiz. % 109.55% 114.09% 111.51% 108.07% 102.43% 99.40% 100.00%
EPS 31.40 30.44 30.69 33.07 33.27 33.59 31.13 0.58%
  QoQ % 3.15% -0.81% -7.20% -0.60% -0.95% 7.90% -
  Horiz. % 100.87% 97.78% 98.59% 106.23% 106.87% 107.90% 100.00%
DPS 5.00 10.50 7.50 7.50 7.50 7.10 7.10 -20.80%
  QoQ % -52.38% 40.00% 0.00% 0.00% 5.63% 0.00% -
  Horiz. % 70.42% 147.89% 105.63% 105.63% 105.63% 100.00% 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 136.08 141.72 138.61 134.30 127.23 123.61 124.39 6.15%
  QoQ % -3.98% 2.24% 3.21% 5.56% 2.93% -0.63% -
  Horiz. % 109.40% 113.93% 111.43% 107.97% 102.28% 99.37% 100.00%
EPS 14.14 13.71 13.83 14.90 14.98 15.15 14.04 0.47%
  QoQ % 3.14% -0.87% -7.18% -0.53% -1.12% 7.91% -
  Horiz. % 100.71% 97.65% 98.50% 106.13% 106.70% 107.91% 100.00%
DPS 2.25 4.73 3.38 3.38 3.38 3.21 3.21 -21.04%
  QoQ % -52.43% 39.94% 0.00% 0.00% 5.30% 0.00% -
  Horiz. % 70.09% 147.35% 105.30% 105.30% 105.30% 100.00% 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 0.79 0.85 0.73 0.76 0.77 0.66 0.62 17.48%
  QoQ % -7.06% 16.44% -3.95% -1.30% 16.67% 6.45% -
  Horiz. % 127.42% 137.10% 117.74% 122.58% 124.19% 106.45% 100.00%
P/EPS 7.64 8.74 7.30 6.83 6.55 5.36 5.46 25.03%
  QoQ % -12.59% 19.73% 6.88% 4.27% 22.20% -1.83% -
  Horiz. % 139.93% 160.07% 133.70% 125.09% 119.96% 98.17% 100.00%
EY 13.08 11.44 13.70 14.63 15.26 18.66 18.31 -20.04%
  QoQ % 14.34% -16.50% -6.36% -4.13% -18.22% 1.91% -
  Horiz. % 71.44% 62.48% 74.82% 79.90% 83.34% 101.91% 100.00%
DY 2.08 3.95 3.35 3.32 3.44 3.94 4.18 -37.13%
  QoQ % -47.34% 17.91% 0.90% -3.49% -12.69% -5.74% -
  Horiz. % 49.76% 94.50% 80.14% 79.43% 82.30% 94.26% 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 0.82 0.80 0.74 0.77 0.82 0.69 0.66 15.52%
  QoQ % 2.50% 8.11% -3.90% -6.10% 18.84% 4.55% -
  Horiz. % 124.24% 121.21% 112.12% 116.67% 124.24% 104.55% 100.00%
P/EPS 7.90 8.28 7.40 6.93 7.00 5.63 5.85 22.11%
  QoQ % -4.59% 11.89% 6.78% -1.00% 24.33% -3.76% -
  Horiz. % 135.04% 141.54% 126.50% 118.46% 119.66% 96.24% 100.00%
EY 12.66 12.08 13.52 14.44 14.28 17.78 17.10 -18.12%
  QoQ % 4.80% -10.65% -6.37% 1.12% -19.69% 3.98% -
  Horiz. % 74.04% 70.64% 79.06% 84.44% 83.51% 103.98% 100.00%
DY 2.02 4.17 3.30 3.28 3.22 3.76 3.90 -35.43%
  QoQ % -51.56% 26.36% 0.61% 1.86% -14.36% -3.59% -
  Horiz. % 51.79% 106.92% 84.62% 84.10% 82.56% 96.41% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

451  317  630  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.85+0.085 
 KANGER 0.19+0.005 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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