Highlights

[MFCB] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     6.31%    YoY -     37.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 840,670 572,653 682,914 587,488 620,077 588,434 515,470 8.49%
  YoY % 46.80% -16.15% 16.24% -5.26% 5.38% 14.15% -
  Horiz. % 163.09% 111.09% 132.48% 113.97% 120.29% 114.15% 100.00%
PBT 186,337 150,585 153,721 154,590 121,265 149,416 109,680 9.23%
  YoY % 23.74% -2.04% -0.56% 27.48% -18.84% 36.23% -
  Horiz. % 169.89% 137.30% 140.15% 140.95% 110.56% 136.23% 100.00%
Tax -36,792 -36,473 -41,825 -38,316 -30,278 -27,110 -18,450 12.18%
  YoY % -0.87% 12.80% -9.16% -26.54% -11.69% -46.94% -
  Horiz. % 199.41% 197.68% 226.69% 207.67% 164.11% 146.94% 100.00%
NP 149,545 114,112 111,896 116,274 90,986 122,305 91,229 8.58%
  YoY % 31.05% 1.98% -3.77% 27.79% -25.61% 34.06% -
  Horiz. % 163.92% 125.08% 122.65% 127.45% 99.73% 134.06% 100.00%
NP to SH 114,874 83,737 74,172 82,557 59,960 90,008 61,156 11.07%
  YoY % 37.18% 12.90% -10.16% 37.69% -33.38% 47.18% -
  Horiz. % 187.84% 136.92% 121.28% 134.99% 98.04% 147.18% 100.00%
Tax Rate 19.74 % 24.22 % 27.21 % 24.79 % 24.97 % 18.14 % 16.82 % 2.70%
  YoY % -18.50% -10.99% 9.76% -0.72% 37.65% 7.85% -
  Horiz. % 117.36% 144.00% 161.77% 147.38% 148.45% 107.85% 100.00%
Total Cost 691,125 458,541 571,018 471,213 529,090 466,129 424,241 8.47%
  YoY % 50.72% -19.70% 21.18% -10.94% 13.51% 9.87% -
  Horiz. % 162.91% 108.09% 134.60% 111.07% 124.71% 109.87% 100.00%
Net Worth 969,968 812,875 719,302 679,560 593,010 539,410 495,611 11.83%
  YoY % 19.33% 13.01% 5.85% 14.59% 9.94% 8.84% -
  Horiz. % 195.71% 164.01% 145.13% 137.12% 119.65% 108.84% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,919 8,908 8,907 8,912 8,985 9,103 6,118 6.48%
  YoY % 0.12% 0.01% -0.05% -0.81% -1.31% 48.79% -
  Horiz. % 145.77% 145.59% 145.58% 145.66% 146.85% 148.79% 100.00%
Div Payout % 7.76 % 10.64 % 12.01 % 10.80 % 14.99 % 10.11 % 10.01 % -4.15%
  YoY % -27.07% -11.41% 11.20% -27.95% 48.27% 1.00% -
  Horiz. % 77.52% 106.29% 119.98% 107.89% 149.75% 101.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 969,968 812,875 719,302 679,560 593,010 539,410 495,611 11.83%
  YoY % 19.33% 13.01% 5.85% 14.59% 9.94% 8.84% -
  Horiz. % 195.71% 164.01% 145.13% 137.12% 119.65% 108.84% 100.00%
NOSH 334,472 222,705 222,694 222,806 224,625 227,599 229,449 6.48%
  YoY % 50.19% 0.01% -0.05% -0.81% -1.31% -0.81% -
  Horiz. % 145.77% 97.06% 97.06% 97.10% 97.90% 99.19% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.79 % 19.93 % 16.39 % 19.79 % 14.67 % 20.78 % 17.70 % 0.08%
  YoY % -10.74% 21.60% -17.18% 34.90% -29.40% 17.40% -
  Horiz. % 100.51% 112.60% 92.60% 111.81% 82.88% 117.40% 100.00%
ROE 11.84 % 10.30 % 10.31 % 12.15 % 10.11 % 16.69 % 12.34 % -0.69%
  YoY % 14.95% -0.10% -15.14% 20.18% -39.42% 35.25% -
  Horiz. % 95.95% 83.47% 83.55% 98.46% 81.93% 135.25% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 251.34 257.13 306.66 263.68 276.05 258.54 224.66 1.89%
  YoY % -2.25% -16.15% 16.30% -4.48% 6.77% 15.08% -
  Horiz. % 111.88% 114.45% 136.50% 117.37% 122.87% 115.08% 100.00%
EPS 34.35 37.60 33.31 37.05 26.69 39.55 26.65 4.32%
  YoY % -8.64% 12.88% -10.09% 38.82% -32.52% 48.41% -
  Horiz. % 128.89% 141.09% 124.99% 139.02% 100.15% 148.41% 100.00%
DPS 2.67 4.00 4.00 4.00 4.00 4.00 2.67 -
  YoY % -33.25% 0.00% 0.00% 0.00% 0.00% 49.81% -
  Horiz. % 100.00% 149.81% 149.81% 149.81% 149.81% 149.81% 100.00%
NAPS 2.9000 3.6500 3.2300 3.0500 2.6400 2.3700 2.1600 5.03%
  YoY % -20.55% 13.00% 5.90% 15.53% 11.39% 9.72% -
  Horiz. % 134.26% 168.98% 149.54% 141.20% 122.22% 109.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.06 57.94 69.10 59.44 62.74 59.54 52.15 8.49%
  YoY % 46.81% -16.15% 16.25% -5.26% 5.37% 14.17% -
  Horiz. % 163.11% 111.10% 132.50% 113.98% 120.31% 114.17% 100.00%
EPS 11.62 8.47 7.50 8.35 6.07 9.11 6.19 11.06%
  YoY % 37.19% 12.93% -10.18% 37.56% -33.37% 47.17% -
  Horiz. % 187.72% 136.83% 121.16% 134.89% 98.06% 147.17% 100.00%
DPS 0.90 0.90 0.90 0.90 0.91 0.92 0.62 6.40%
  YoY % 0.00% 0.00% 0.00% -1.10% -1.09% 48.39% -
  Horiz. % 145.16% 145.16% 145.16% 145.16% 146.77% 148.39% 100.00%
NAPS 0.9814 0.8225 0.7278 0.6876 0.6000 0.5458 0.5015 11.83%
  YoY % 19.32% 13.01% 5.85% 14.60% 9.93% 8.83% -
  Horiz. % 195.69% 164.01% 145.12% 137.11% 119.64% 108.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.9900 2.5300 2.6600 1.8000 1.6500 1.4500 1.8400 -
P/RPS 0.79 0.98 0.87 0.68 0.60 0.56 0.82 -0.62%
  YoY % -19.39% 12.64% 27.94% 13.33% 7.14% -31.71% -
  Horiz. % 96.34% 119.51% 106.10% 82.93% 73.17% 68.29% 100.00%
P/EPS 5.79 6.73 7.99 4.86 6.18 3.67 6.90 -2.88%
  YoY % -13.97% -15.77% 64.40% -21.36% 68.39% -46.81% -
  Horiz. % 83.91% 97.54% 115.80% 70.43% 89.57% 53.19% 100.00%
EY 17.26 14.86 12.52 20.59 16.18 27.27 14.49 2.96%
  YoY % 16.15% 18.69% -39.19% 27.26% -40.67% 88.20% -
  Horiz. % 119.12% 102.55% 86.40% 142.10% 111.66% 188.20% 100.00%
DY 1.34 1.58 1.50 2.22 2.42 2.76 1.45 -1.31%
  YoY % -15.19% 5.33% -32.43% -8.26% -12.32% 90.34% -
  Horiz. % 92.41% 108.97% 103.45% 153.10% 166.90% 190.34% 100.00%
P/NAPS 0.69 0.69 0.82 0.59 0.62 0.61 0.85 -3.41%
  YoY % 0.00% -15.85% 38.98% -4.84% 1.64% -28.24% -
  Horiz. % 81.18% 81.18% 96.47% 69.41% 72.94% 71.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 -
Price 2.3400 2.5000 2.5200 1.8900 1.6100 1.5300 1.8700 -
P/RPS 0.93 0.97 0.82 0.72 0.58 0.59 0.83 1.91%
  YoY % -4.12% 18.29% 13.89% 24.14% -1.69% -28.92% -
  Horiz. % 112.05% 116.87% 98.80% 86.75% 69.88% 71.08% 100.00%
P/EPS 6.81 6.65 7.57 5.10 6.03 3.87 7.02 -0.50%
  YoY % 2.41% -12.15% 48.43% -15.42% 55.81% -44.87% -
  Horiz. % 97.01% 94.73% 107.83% 72.65% 85.90% 55.13% 100.00%
EY 14.68 15.04 13.22 19.60 16.58 25.85 14.25 0.50%
  YoY % -2.39% 13.77% -32.55% 18.21% -35.86% 81.40% -
  Horiz. % 103.02% 105.54% 92.77% 137.54% 116.35% 181.40% 100.00%
DY 1.14 1.60 1.59 2.12 2.48 2.61 1.43 -3.70%
  YoY % -28.75% 0.63% -25.00% -14.52% -4.98% 82.52% -
  Horiz. % 79.72% 111.89% 111.19% 148.25% 173.43% 182.52% 100.00%
P/NAPS 0.81 0.68 0.78 0.62 0.61 0.65 0.87 -1.18%
  YoY % 19.12% -12.82% 25.81% 1.64% -6.15% -25.29% -
  Horiz. % 93.10% 78.16% 89.66% 71.26% 70.11% 74.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS