Highlights

[MFCB] YoY Annualized Quarter 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 -     8.45%    YoY -     48.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 695,710 583,244 624,418 578,728 519,108 420,902 473,908 6.60%
  YoY % 19.28% -6.59% 7.89% 11.49% 23.33% -11.18% -
  Horiz. % 146.80% 123.07% 131.76% 122.12% 109.54% 88.82% 100.00%
PBT 144,988 148,744 115,304 151,428 104,356 92,388 105,914 5.37%
  YoY % -2.53% 29.00% -23.86% 45.11% 12.95% -12.77% -
  Horiz. % 136.89% 140.44% 108.87% 142.97% 98.53% 87.23% 100.00%
Tax -41,446 -38,374 -29,234 -26,184 -13,884 -16,160 -10,186 26.34%
  YoY % -8.01% -31.26% -11.65% -88.59% 14.08% -58.65% -
  Horiz. % 406.89% 376.73% 287.00% 257.06% 136.30% 158.65% 100.00%
NP 103,542 110,370 86,070 125,244 90,472 76,228 95,728 1.32%
  YoY % -6.19% 28.23% -31.28% 38.43% 18.69% -20.37% -
  Horiz. % 108.16% 115.30% 89.91% 130.83% 94.51% 79.63% 100.00%
NP to SH 66,288 77,656 54,718 94,580 63,646 53,068 57,488 2.40%
  YoY % -14.64% 41.92% -42.15% 48.60% 19.93% -7.69% -
  Horiz. % 115.31% 135.08% 95.18% 164.52% 110.71% 92.31% 100.00%
Tax Rate 28.59 % 25.80 % 25.35 % 17.29 % 13.30 % 17.49 % 9.62 % 19.90%
  YoY % 10.81% 1.78% 46.62% 30.00% -23.96% 81.81% -
  Horiz. % 297.19% 268.19% 263.51% 179.73% 138.25% 181.81% 100.00%
Total Cost 592,168 472,874 538,348 453,484 428,636 344,674 378,180 7.76%
  YoY % 25.23% -12.16% 18.71% 5.80% 24.36% -8.86% -
  Horiz. % 156.58% 125.04% 142.35% 119.91% 113.34% 91.14% 100.00%
Net Worth 692,727 648,619 584,497 539,871 472,641 418,465 383,724 10.34%
  YoY % 6.80% 10.97% 8.27% 14.22% 12.95% 9.05% -
  Horiz. % 180.53% 169.03% 152.32% 140.69% 123.17% 109.05% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 13,373 13,488 13,667 9,177 9,351 9,416 -
  YoY % 0.00% -0.85% -1.31% 48.93% -1.86% -0.69% -
  Horiz. % 0.00% 142.02% 143.24% 145.14% 97.46% 99.31% 100.00%
Div Payout % - % 17.22 % 24.65 % 14.45 % 14.42 % 17.62 % 16.38 % -
  YoY % 0.00% -30.14% 70.59% 0.21% -18.16% 7.57% -
  Horiz. % 0.00% 105.13% 150.49% 88.22% 88.03% 107.57% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 692,727 648,619 584,497 539,871 472,641 418,465 383,724 10.34%
  YoY % 6.80% 10.97% 8.27% 14.22% 12.95% 9.05% -
  Horiz. % 180.53% 169.03% 152.32% 140.69% 123.17% 109.05% 100.00%
NOSH 222,741 222,893 224,806 227,793 229,437 233,779 235,413 -0.92%
  YoY % -0.07% -0.85% -1.31% -0.72% -1.86% -0.69% -
  Horiz. % 94.62% 94.68% 95.49% 96.76% 97.46% 99.31% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.88 % 18.92 % 13.78 % 21.64 % 17.43 % 18.11 % 20.20 % -4.96%
  YoY % -21.35% 37.30% -36.32% 24.15% -3.75% -10.35% -
  Horiz. % 73.66% 93.66% 68.22% 107.13% 86.29% 89.65% 100.00%
ROE 9.57 % 11.97 % 9.36 % 17.52 % 13.47 % 12.68 % 14.98 % -7.19%
  YoY % -20.05% 27.88% -46.58% 30.07% 6.23% -15.35% -
  Horiz. % 63.89% 79.91% 62.48% 116.96% 89.92% 84.65% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 312.34 261.67 277.76 254.06 226.25 180.04 201.31 7.59%
  YoY % 19.36% -5.79% 9.33% 12.29% 25.67% -10.57% -
  Horiz. % 155.15% 129.98% 137.98% 126.20% 112.39% 89.43% 100.00%
EPS 29.76 34.84 24.34 41.52 27.74 22.70 24.42 3.35%
  YoY % -14.58% 43.14% -41.38% 49.68% 22.20% -7.04% -
  Horiz. % 121.87% 142.67% 99.67% 170.02% 113.60% 92.96% 100.00%
DPS 0.00 6.00 6.00 6.00 4.00 4.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 3.1100 2.9100 2.6000 2.3700 2.0600 1.7900 1.6300 11.36%
  YoY % 6.87% 11.92% 9.70% 15.05% 15.08% 9.82% -
  Horiz. % 190.80% 178.53% 159.51% 145.40% 126.38% 109.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 140.78 118.02 126.36 117.11 105.05 85.17 95.90 6.60%
  YoY % 19.28% -6.60% 7.90% 11.48% 23.34% -11.19% -
  Horiz. % 146.80% 123.07% 131.76% 122.12% 109.54% 88.81% 100.00%
EPS 13.41 15.71 11.07 19.14 12.88 10.74 11.63 2.40%
  YoY % -14.64% 41.92% -42.16% 48.60% 19.93% -7.65% -
  Horiz. % 115.31% 135.08% 95.18% 164.57% 110.75% 92.35% 100.00%
DPS 0.00 2.71 2.73 2.77 1.86 1.89 1.91 -
  YoY % 0.00% -0.73% -1.44% 48.92% -1.59% -1.05% -
  Horiz. % 0.00% 141.88% 142.93% 145.03% 97.38% 98.95% 100.00%
NAPS 1.4018 1.3125 1.1828 1.0925 0.9564 0.8468 0.7765 10.34%
  YoY % 6.80% 10.97% 8.27% 14.23% 12.94% 9.05% -
  Horiz. % 180.53% 169.03% 152.32% 140.70% 123.17% 109.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.2400 1.7000 1.6800 1.6900 1.6500 0.9500 1.1400 -
P/RPS 0.72 0.65 0.60 0.67 0.73 0.53 0.57 3.97%
  YoY % 10.77% 8.33% -10.45% -8.22% 37.74% -7.02% -
  Horiz. % 126.32% 114.04% 105.26% 117.54% 128.07% 92.98% 100.00%
P/EPS 7.53 4.88 6.90 4.07 5.95 4.19 4.67 8.28%
  YoY % 54.30% -29.28% 69.53% -31.60% 42.00% -10.28% -
  Horiz. % 161.24% 104.50% 147.75% 87.15% 127.41% 89.72% 100.00%
EY 13.29 20.49 14.49 24.57 16.81 23.89 21.42 -7.64%
  YoY % -35.14% 41.41% -41.03% 46.16% -29.64% 11.53% -
  Horiz. % 62.04% 95.66% 67.65% 114.71% 78.48% 111.53% 100.00%
DY 0.00 3.53 3.57 3.55 2.42 4.21 3.51 -
  YoY % 0.00% -1.12% 0.56% 46.69% -42.52% 19.94% -
  Horiz. % 0.00% 100.57% 101.71% 101.14% 68.95% 119.94% 100.00%
P/NAPS 0.72 0.58 0.65 0.71 0.80 0.53 0.70 0.47%
  YoY % 24.14% -10.77% -8.45% -11.25% 50.94% -24.29% -
  Horiz. % 102.86% 82.86% 92.86% 101.43% 114.29% 75.71% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 -
Price 2.2700 1.8200 1.6900 1.5500 1.7000 1.0900 1.0300 -
P/RPS 0.73 0.70 0.61 0.61 0.75 0.61 0.51 6.16%
  YoY % 4.29% 14.75% 0.00% -18.67% 22.95% 19.61% -
  Horiz. % 143.14% 137.25% 119.61% 119.61% 147.06% 119.61% 100.00%
P/EPS 7.63 5.22 6.94 3.73 6.13 4.80 4.22 10.37%
  YoY % 46.17% -24.78% 86.06% -39.15% 27.71% 13.74% -
  Horiz. % 180.81% 123.70% 164.45% 88.39% 145.26% 113.74% 100.00%
EY 13.11 19.14 14.40 26.79 16.32 20.83 23.71 -9.40%
  YoY % -31.50% 32.92% -46.25% 64.15% -21.65% -12.15% -
  Horiz. % 55.29% 80.73% 60.73% 112.99% 68.83% 87.85% 100.00%
DY 0.00 3.30 3.55 3.87 2.35 3.67 3.88 -
  YoY % 0.00% -7.04% -8.27% 64.68% -35.97% -5.41% -
  Horiz. % 0.00% 85.05% 91.49% 99.74% 60.57% 94.59% 100.00%
P/NAPS 0.73 0.63 0.65 0.65 0.83 0.61 0.63 2.48%
  YoY % 15.87% -3.08% 0.00% -21.69% 36.07% -3.17% -
  Horiz. % 115.87% 100.00% 103.17% 103.17% 131.75% 96.83% 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
 
 

330  547  618  924 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.145+0.025 
 PHB 0.030.00 
 HWGB 0.995+0.15 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.095+0.02 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS