Highlights

[MFCB] YoY Cumulative 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 -     116.91%    YoY -     48.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 347,855 291,622 312,209 289,364 259,554 210,451 236,954 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 72,494 74,372 57,652 75,714 52,178 46,194 52,957 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 -20,723 -19,187 -14,617 -13,092 -6,942 -8,080 -5,093 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 51,771 55,185 43,035 62,622 45,236 38,114 47,864 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 33,144 38,828 27,359 47,290 31,823 26,534 28,744 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 296,084 236,437 269,174 226,742 214,318 172,337 189,090 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 - 6,686 6,744 6,833 4,588 4,675 4,708 -
  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 4.78 % 5.99 % 4.68 % 8.76 % 6.73 % 6.34 % 7.49 % -7.21%
  YoY % -20.20% 27.99% -46.58% 30.16% 6.15% -15.35% -
  Horiz. % 63.82% 79.97% 62.48% 116.96% 89.85% 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 156.17 130.83 138.88 127.03 113.13 90.02 100.65 7.59%
  YoY % 19.37% -5.80% 9.33% 12.29% 25.67% -10.56% -
  Horiz. % 155.16% 129.99% 137.98% 126.21% 112.40% 89.44% 100.00%
EPS 14.88 17.42 12.17 20.76 13.87 11.35 12.21 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 3.00 3.00 3.00 2.00 2.00 2.00 -
  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 70.39 59.01 63.18 58.55 52.52 42.59 47.95 6.60%
  YoY % 19.28% -6.60% 7.91% 11.48% 23.32% -11.18% -
  Horiz. % 146.80% 123.07% 131.76% 122.11% 109.53% 88.82% 100.00%
EPS 6.71 7.86 5.54 9.57 6.44 5.37 5.82 2.40%
  YoY % -14.63% 41.88% -42.11% 48.60% 19.93% -7.73% -
  Horiz. % 115.29% 135.05% 95.19% 164.43% 110.65% 92.27% 100.00%
DPS 0.00 1.35 1.36 1.38 0.93 0.95 0.95 -
  YoY % 0.00% -0.74% -1.45% 48.39% -2.11% 0.00% -
  Horiz. % 0.00% 142.11% 143.16% 145.26% 97.89% 100.00% 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 1.43 1.30 1.21 1.33 1.46 1.06 1.13 4.00%
  YoY % 10.00% 7.44% -9.02% -8.90% 37.74% -6.19% -
  Horiz. % 126.55% 115.04% 107.08% 117.70% 129.20% 93.81% 100.00%
P/EPS 15.05 9.76 13.80 8.14 11.90 8.37 9.34 8.27%
  YoY % 54.20% -29.28% 69.53% -31.60% 42.17% -10.39% -
  Horiz. % 161.13% 104.50% 147.75% 87.15% 127.41% 89.61% 100.00%
EY 6.64 10.25 7.24 12.28 8.41 11.95 10.71 -7.66%
  YoY % -35.22% 41.57% -41.04% 46.02% -29.62% 11.58% -
  Horiz. % 62.00% 95.70% 67.60% 114.66% 78.52% 111.58% 100.00%
DY 0.00 1.76 1.79 1.78 1.21 2.11 1.75 -
  YoY % 0.00% -1.68% 0.56% 47.11% -42.65% 20.57% -
  Horiz. % 0.00% 100.57% 102.29% 101.71% 69.14% 120.57% 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 1.45 1.39 1.22 1.22 1.50 1.21 1.02 6.04%
  YoY % 4.32% 13.93% 0.00% -18.67% 23.97% 18.63% -
  Horiz. % 142.16% 136.27% 119.61% 119.61% 147.06% 118.63% 100.00%
P/EPS 15.26 10.45 13.89 7.47 12.26 9.60 8.44 10.37%
  YoY % 46.03% -24.77% 85.94% -39.07% 27.71% 13.74% -
  Horiz. % 180.81% 123.82% 164.57% 88.51% 145.26% 113.74% 100.00%
EY 6.56 9.57 7.20 13.39 8.16 10.41 11.85 -9.38%
  YoY % -31.45% 32.92% -46.23% 64.09% -21.61% -12.15% -
  Horiz. % 55.36% 80.76% 60.76% 113.00% 68.86% 87.85% 100.00%
DY 0.00 1.65 1.78 1.94 1.18 1.83 1.94 -
  YoY % 0.00% -7.30% -8.25% 64.41% -35.52% -5.67% -
  Horiz. % 0.00% 85.05% 91.75% 100.00% 60.82% 94.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

455  310  621  1078 

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 
 KANGER 0.1850.00 
 TNLOGIS 0.865+0.10 
 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