Highlights

[MFCB] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -4.83%    YoY -     47.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 682,914 587,488 620,077 588,434 515,470 428,522 503,329 5.21%
  YoY % 16.24% -5.26% 5.38% 14.15% 20.29% -14.86% -
  Horiz. % 135.68% 116.72% 123.20% 116.91% 102.41% 85.14% 100.00%
PBT 153,721 154,590 121,265 149,416 109,680 110,953 87,206 9.90%
  YoY % -0.56% 27.48% -18.84% 36.23% -1.15% 27.23% -
  Horiz. % 176.27% 177.27% 139.06% 171.34% 125.77% 127.23% 100.00%
Tax -41,825 -38,316 -30,278 -27,110 -18,450 -17,521 -9,877 27.18%
  YoY % -9.16% -26.54% -11.69% -46.94% -5.30% -77.39% -
  Horiz. % 423.45% 387.92% 306.55% 274.47% 186.80% 177.39% 100.00%
NP 111,896 116,274 90,986 122,305 91,229 93,432 77,329 6.35%
  YoY % -3.77% 27.79% -25.61% 34.06% -2.36% 20.82% -
  Horiz. % 144.70% 150.36% 117.66% 158.16% 117.98% 120.82% 100.00%
NP to SH 74,172 82,557 59,960 90,008 61,156 66,078 46,196 8.21%
  YoY % -10.16% 37.69% -33.38% 47.18% -7.45% 43.04% -
  Horiz. % 160.56% 178.71% 129.79% 194.84% 132.38% 143.04% 100.00%
Tax Rate 27.21 % 24.79 % 24.97 % 18.14 % 16.82 % 15.79 % 11.33 % 15.71%
  YoY % 9.76% -0.72% 37.65% 7.85% 6.52% 39.36% -
  Horiz. % 240.16% 218.80% 220.39% 160.11% 148.46% 139.36% 100.00%
Total Cost 571,018 471,213 529,090 466,129 424,241 335,090 426,000 5.00%
  YoY % 21.18% -10.94% 13.51% 9.87% 26.60% -21.34% -
  Horiz. % 134.04% 110.61% 124.20% 109.42% 99.59% 78.66% 100.00%
Net Worth 719,302 679,560 593,010 539,410 495,611 433,991 388,366 10.81%
  YoY % 5.85% 14.59% 9.94% 8.84% 14.20% 11.75% -
  Horiz. % 185.21% 174.98% 152.69% 138.89% 127.61% 111.75% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,907 8,912 8,985 9,103 6,118 6,222 6,276 6.01%
  YoY % -0.05% -0.81% -1.31% 48.79% -1.66% -0.87% -
  Horiz. % 141.92% 141.99% 143.15% 145.05% 97.48% 99.13% 100.00%
Div Payout % 12.01 % 10.80 % 14.99 % 10.11 % 10.01 % 9.42 % 13.59 % -2.04%
  YoY % 11.20% -27.95% 48.27% 1.00% 6.26% -30.68% -
  Horiz. % 88.37% 79.47% 110.30% 74.39% 73.66% 69.32% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 719,302 679,560 593,010 539,410 495,611 433,991 388,366 10.81%
  YoY % 5.85% 14.59% 9.94% 8.84% 14.20% 11.75% -
  Horiz. % 185.21% 174.98% 152.69% 138.89% 127.61% 111.75% 100.00%
NOSH 222,694 222,806 224,625 227,599 229,449 233,328 235,373 -0.92%
  YoY % -0.05% -0.81% -1.31% -0.81% -1.66% -0.87% -
  Horiz. % 94.61% 94.66% 95.43% 96.70% 97.48% 99.13% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.39 % 19.79 % 14.67 % 20.78 % 17.70 % 21.80 % 15.36 % 1.09%
  YoY % -17.18% 34.90% -29.40% 17.40% -18.81% 41.93% -
  Horiz. % 106.71% 128.84% 95.51% 135.29% 115.23% 141.93% 100.00%
ROE 10.31 % 12.15 % 10.11 % 16.69 % 12.34 % 15.23 % 11.89 % -2.35%
  YoY % -15.14% 20.18% -39.42% 35.25% -18.98% 28.09% -
  Horiz. % 86.71% 102.19% 85.03% 140.37% 103.78% 128.09% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 306.66 263.68 276.05 258.54 224.66 183.66 213.84 6.19%
  YoY % 16.30% -4.48% 6.77% 15.08% 22.32% -14.11% -
  Horiz. % 143.41% 123.31% 129.09% 120.90% 105.06% 85.89% 100.00%
EPS 33.31 37.05 26.69 39.55 26.65 28.32 19.63 9.21%
  YoY % -10.09% 38.82% -32.52% 48.41% -5.90% 44.27% -
  Horiz. % 169.69% 188.74% 135.97% 201.48% 135.76% 144.27% 100.00%
DPS 4.00 4.00 4.00 4.00 2.67 2.67 2.67 6.97%
  YoY % 0.00% 0.00% 0.00% 49.81% 0.00% 0.00% -
  Horiz. % 149.81% 149.81% 149.81% 149.81% 100.00% 100.00% 100.00%
NAPS 3.2300 3.0500 2.6400 2.3700 2.1600 1.8600 1.6500 11.84%
  YoY % 5.90% 15.53% 11.39% 9.72% 16.13% 12.73% -
  Horiz. % 195.76% 184.85% 160.00% 143.64% 130.91% 112.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 138.19 118.88 125.48 119.07 104.31 86.71 101.85 5.21%
  YoY % 16.24% -5.26% 5.38% 14.15% 20.30% -14.86% -
  Horiz. % 135.68% 116.72% 123.20% 116.91% 102.42% 85.14% 100.00%
EPS 15.01 16.71 12.13 18.21 12.38 13.37 9.35 8.20%
  YoY % -10.17% 37.76% -33.39% 47.09% -7.40% 42.99% -
  Horiz. % 160.53% 178.72% 129.73% 194.76% 132.41% 142.99% 100.00%
DPS 1.80 1.80 1.82 1.84 1.24 1.26 1.27 5.98%
  YoY % 0.00% -1.10% -1.09% 48.39% -1.59% -0.79% -
  Horiz. % 141.73% 141.73% 143.31% 144.88% 97.64% 99.21% 100.00%
NAPS 1.4556 1.3751 1.2000 1.0915 1.0029 0.8782 0.7859 10.81%
  YoY % 5.85% 14.59% 9.94% 8.83% 14.20% 11.74% -
  Horiz. % 185.21% 174.97% 152.69% 138.89% 127.61% 111.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.6600 1.8000 1.6500 1.4500 1.8400 1.1700 0.9500 -
P/RPS 0.87 0.68 0.60 0.56 0.82 0.64 0.44 12.03%
  YoY % 27.94% 13.33% 7.14% -31.71% 28.13% 45.45% -
  Horiz. % 197.73% 154.55% 136.36% 127.27% 186.36% 145.45% 100.00%
P/EPS 7.99 4.86 6.18 3.67 6.90 4.13 4.84 8.71%
  YoY % 64.40% -21.36% 68.39% -46.81% 67.07% -14.67% -
  Horiz. % 165.08% 100.41% 127.69% 75.83% 142.56% 85.33% 100.00%
EY 12.52 20.59 16.18 27.27 14.49 24.21 20.66 -8.01%
  YoY % -39.19% 27.26% -40.67% 88.20% -40.15% 17.18% -
  Horiz. % 60.60% 99.66% 78.32% 131.99% 70.14% 117.18% 100.00%
DY 1.50 2.22 2.42 2.76 1.45 2.28 2.81 -9.93%
  YoY % -32.43% -8.26% -12.32% 90.34% -36.40% -18.86% -
  Horiz. % 53.38% 79.00% 86.12% 98.22% 51.60% 81.14% 100.00%
P/NAPS 0.82 0.59 0.62 0.61 0.85 0.63 0.58 5.94%
  YoY % 38.98% -4.84% 1.64% -28.24% 34.92% 8.62% -
  Horiz. % 141.38% 101.72% 106.90% 105.17% 146.55% 108.62% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 -
Price 2.5200 1.8900 1.6100 1.5300 1.8700 1.2100 0.8000 -
P/RPS 0.82 0.72 0.58 0.59 0.83 0.66 0.37 14.18%
  YoY % 13.89% 24.14% -1.69% -28.92% 25.76% 78.38% -
  Horiz. % 221.62% 194.59% 156.76% 159.46% 224.32% 178.38% 100.00%
P/EPS 7.57 5.10 6.03 3.87 7.02 4.27 4.08 10.85%
  YoY % 48.43% -15.42% 55.81% -44.87% 64.40% 4.66% -
  Horiz. % 185.54% 125.00% 147.79% 94.85% 172.06% 104.66% 100.00%
EY 13.22 19.60 16.58 25.85 14.25 23.40 24.53 -9.79%
  YoY % -32.55% 18.21% -35.86% 81.40% -39.10% -4.61% -
  Horiz. % 53.89% 79.90% 67.59% 105.38% 58.09% 95.39% 100.00%
DY 1.59 2.12 2.48 2.61 1.43 2.20 3.33 -11.59%
  YoY % -25.00% -14.52% -4.98% 82.52% -35.00% -33.93% -
  Horiz. % 47.75% 63.66% 74.47% 78.38% 42.94% 66.07% 100.00%
P/NAPS 0.78 0.62 0.61 0.65 0.87 0.65 0.48 8.42%
  YoY % 25.81% 1.64% -6.15% -25.29% 33.85% 35.42% -
  Horiz. % 162.50% 129.17% 127.08% 135.42% 181.25% 135.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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