Highlights

[MFCB] YoY Annualized Quarter 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 -     33.76%    YoY -     130.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 675,300 535,680 601,320 523,172 480,612 377,544 422,768 8.11%
  YoY % 26.06% -10.92% 14.94% 8.86% 27.30% -10.70% -
  Horiz. % 159.73% 126.71% 142.23% 123.75% 113.68% 89.30% 100.00%
PBT 126,628 121,712 117,352 140,160 66,200 69,496 106,144 2.98%
  YoY % 4.04% 3.72% -16.27% 111.72% -4.74% -34.53% -
  Horiz. % 119.30% 114.67% 110.56% 132.05% 62.37% 65.47% 100.00%
Tax -31,116 -31,132 -28,256 -25,800 -11,580 -16,368 -7,796 25.93%
  YoY % 0.05% -10.18% -9.52% -122.80% 29.25% -109.95% -
  Horiz. % 399.13% 399.33% 362.44% 330.94% 148.54% 209.95% 100.00%
NP 95,512 90,580 89,096 114,360 54,620 53,128 98,348 -0.49%
  YoY % 5.44% 1.67% -22.09% 109.37% 2.81% -45.98% -
  Horiz. % 97.12% 92.10% 90.59% 116.28% 55.54% 54.02% 100.00%
NP to SH 62,536 64,176 57,692 87,208 37,868 30,864 59,948 0.71%
  YoY % -2.56% 11.24% -33.85% 130.29% 22.69% -48.52% -
  Horiz. % 104.32% 107.05% 96.24% 145.47% 63.17% 51.48% 100.00%
Tax Rate 24.57 % 25.58 % 24.08 % 18.41 % 17.49 % 23.55 % 7.34 % 22.30%
  YoY % -3.95% 6.23% 30.80% 5.26% -25.73% 220.84% -
  Horiz. % 334.74% 348.50% 328.07% 250.82% 238.28% 320.84% 100.00%
Total Cost 579,788 445,100 512,224 408,812 425,992 324,416 324,420 10.16%
  YoY % 30.26% -13.10% 25.30% -4.03% 31.31% -0.00% -
  Horiz. % 178.72% 137.20% 157.89% 126.01% 131.31% 100.00% 100.00%
Net Worth 683,709 633,726 588,032 524,525 459,563 401,044 365,249 11.01%
  YoY % 7.89% 7.77% 12.11% 14.14% 14.59% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.82% 109.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 683,709 633,726 588,032 524,525 459,563 401,044 365,249 11.01%
  YoY % 7.89% 7.77% 12.11% 14.14% 14.59% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.82% 109.80% 100.00%
NOSH 222,706 223,143 231,508 228,054 229,781 234,528 235,644 -0.94%
  YoY % -0.20% -3.61% 1.51% -0.75% -2.02% -0.47% -
  Horiz. % 94.51% 94.69% 98.24% 96.78% 97.51% 99.53% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.14 % 16.91 % 14.82 % 21.86 % 11.36 % 14.07 % 23.26 % -7.96%
  YoY % -16.38% 14.10% -32.20% 92.43% -19.26% -39.51% -
  Horiz. % 60.79% 72.70% 63.71% 93.98% 48.84% 60.49% 100.00%
ROE 9.15 % 10.13 % 9.81 % 16.63 % 8.24 % 7.70 % 16.41 % -9.27%
  YoY % -9.67% 3.26% -41.01% 101.82% 7.01% -53.08% -
  Horiz. % 55.76% 61.73% 59.78% 101.34% 50.21% 46.92% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 303.22 240.06 259.74 229.41 209.16 160.98 179.41 9.14%
  YoY % 26.31% -7.58% 13.22% 9.68% 29.93% -10.27% -
  Horiz. % 169.01% 133.81% 144.77% 127.87% 116.58% 89.73% 100.00%
EPS 28.08 28.76 24.92 38.24 16.48 13.16 25.44 1.66%
  YoY % -2.36% 15.41% -34.83% 132.04% 25.23% -48.27% -
  Horiz. % 110.38% 113.05% 97.96% 150.31% 64.78% 51.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0700 2.8400 2.5400 2.3000 2.0000 1.7100 1.5500 12.06%
  YoY % 8.10% 11.81% 10.43% 15.00% 16.96% 10.32% -
  Horiz. % 198.06% 183.23% 163.87% 148.39% 129.03% 110.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 136.65 108.40 121.68 105.87 97.26 76.40 85.55 8.11%
  YoY % 26.06% -10.91% 14.93% 8.85% 27.30% -10.70% -
  Horiz. % 159.73% 126.71% 142.23% 123.75% 113.69% 89.30% 100.00%
EPS 12.65 12.99 11.67 17.65 7.66 6.25 12.13 0.70%
  YoY % -2.62% 11.31% -33.88% 130.42% 22.56% -48.47% -
  Horiz. % 104.29% 107.09% 96.21% 145.51% 63.15% 51.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3835 1.2824 1.1899 1.0614 0.9300 0.8115 0.7391 11.01%
  YoY % 7.88% 7.77% 12.11% 14.13% 14.60% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.83% 109.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.2600 1.5800 1.6400 1.7200 1.5700 0.7300 1.1900 -
P/RPS 0.75 0.66 0.63 0.75 0.75 0.45 0.66 2.15%
  YoY % 13.64% 4.76% -16.00% 0.00% 66.67% -31.82% -
  Horiz. % 113.64% 100.00% 95.45% 113.64% 113.64% 68.18% 100.00%
P/EPS 8.05 5.49 6.58 4.50 9.53 5.55 4.68 9.46%
  YoY % 46.63% -16.57% 46.22% -52.78% 71.71% 18.59% -
  Horiz. % 172.01% 117.31% 140.60% 96.15% 203.63% 118.59% 100.00%
EY 12.42 18.20 15.20 22.23 10.50 18.03 21.38 -8.65%
  YoY % -31.76% 19.74% -31.62% 111.71% -41.76% -15.67% -
  Horiz. % 58.09% 85.13% 71.09% 103.98% 49.11% 84.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.56 0.65 0.75 0.79 0.43 0.77 -0.66%
  YoY % 32.14% -13.85% -13.33% -5.06% 83.72% -44.16% -
  Horiz. % 96.10% 72.73% 84.42% 97.40% 102.60% 55.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 22/05/08 -
Price 2.2900 1.7900 1.6600 1.7400 1.6800 0.8800 1.2800 -
P/RPS 0.76 0.75 0.64 0.76 0.80 0.55 0.71 1.14%
  YoY % 1.33% 17.19% -15.79% -5.00% 45.45% -22.54% -
  Horiz. % 107.04% 105.63% 90.14% 107.04% 112.68% 77.46% 100.00%
P/EPS 8.16 6.22 6.66 4.55 10.19 6.69 5.03 8.39%
  YoY % 31.19% -6.61% 46.37% -55.35% 52.32% 33.00% -
  Horiz. % 162.23% 123.66% 132.41% 90.46% 202.58% 133.00% 100.00%
EY 12.26 16.07 15.01 21.98 9.81 14.95 19.88 -7.74%
  YoY % -23.71% 7.06% -31.71% 124.06% -34.38% -24.80% -
  Horiz. % 61.67% 80.84% 75.50% 110.56% 49.35% 75.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.63 0.65 0.76 0.84 0.51 0.83 -1.67%
  YoY % 19.05% -3.08% -14.47% -9.52% 64.71% -38.55% -
  Horiz. % 90.36% 75.90% 78.31% 91.57% 101.20% 61.45% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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