Highlights

[MFCB] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     142.01%    YoY -     41.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 415,482 283,724 347,855 291,622 312,209 289,364 259,554 8.15%
  YoY % 46.44% -18.44% 19.28% -6.59% 7.89% 11.49% -
  Horiz. % 160.08% 109.31% 134.02% 112.36% 120.29% 111.49% 100.00%
PBT 88,302 67,797 72,494 74,372 57,652 75,714 52,178 9.16%
  YoY % 30.24% -6.48% -2.53% 29.00% -23.86% 45.11% -
  Horiz. % 169.23% 129.93% 138.94% 142.54% 110.49% 145.11% 100.00%
Tax -20,485 -16,815 -20,723 -19,187 -14,617 -13,092 -6,942 19.74%
  YoY % -21.83% 18.86% -8.01% -31.26% -11.65% -88.59% -
  Horiz. % 295.09% 242.22% 298.52% 276.39% 210.56% 188.59% 100.00%
NP 67,817 50,982 51,771 55,185 43,035 62,622 45,236 6.98%
  YoY % 33.02% -1.52% -6.19% 28.23% -31.28% 38.43% -
  Horiz. % 149.92% 112.70% 114.45% 121.99% 95.13% 138.43% 100.00%
NP to SH 50,248 36,267 33,144 38,828 27,359 47,290 31,823 7.90%
  YoY % 38.55% 9.42% -14.64% 41.92% -42.15% 48.60% -
  Horiz. % 157.90% 113.96% 104.15% 122.01% 85.97% 148.60% 100.00%
Tax Rate 23.20 % 24.80 % 28.59 % 25.80 % 25.35 % 17.29 % 13.30 % 9.71%
  YoY % -6.45% -13.26% 10.81% 1.78% 46.62% 30.00% -
  Horiz. % 174.44% 186.47% 214.96% 193.98% 190.60% 130.00% 100.00%
Total Cost 347,665 232,742 296,084 236,437 269,174 226,742 214,318 8.39%
  YoY % 49.38% -21.39% 25.23% -12.16% 18.71% 5.80% -
  Horiz. % 162.22% 108.60% 138.15% 110.32% 125.60% 105.80% 100.00%
Net Worth 870,757 761,406 692,727 648,619 584,497 539,871 472,641 10.71%
  YoY % 14.36% 9.91% 6.80% 10.97% 8.27% 14.22% -
  Horiz. % 184.23% 161.10% 146.57% 137.23% 123.67% 114.22% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,241 6,679 - 6,686 6,744 6,833 4,588 5.26%
  YoY % -6.54% 0.00% 0.00% -0.85% -1.31% 48.93% -
  Horiz. % 136.03% 145.55% 0.00% 145.72% 146.97% 148.93% 100.00%
Div Payout % 12.42 % 18.42 % - % 17.22 % 24.65 % 14.45 % 14.42 % -2.46%
  YoY % -32.57% 0.00% 0.00% -30.14% 70.59% 0.21% -
  Horiz. % 86.13% 127.74% 0.00% 119.42% 170.94% 100.21% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 870,757 761,406 692,727 648,619 584,497 539,871 472,641 10.71%
  YoY % 14.36% 9.91% 6.80% 10.97% 8.27% 14.22% -
  Horiz. % 184.23% 161.10% 146.57% 137.23% 123.67% 114.22% 100.00%
NOSH 312,099 222,633 222,741 222,893 224,806 227,793 229,437 5.26%
  YoY % 40.19% -0.05% -0.07% -0.85% -1.31% -0.72% -
  Horiz. % 136.03% 97.03% 97.08% 97.15% 97.98% 99.28% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.32 % 17.97 % 14.88 % 18.92 % 13.78 % 21.64 % 17.43 % -1.09%
  YoY % -9.18% 20.77% -21.35% 37.30% -36.32% 24.15% -
  Horiz. % 93.63% 103.10% 85.37% 108.55% 79.06% 124.15% 100.00%
ROE 5.77 % 4.76 % 4.78 % 5.99 % 4.68 % 8.76 % 6.73 % -2.53%
  YoY % 21.22% -0.42% -20.20% 27.99% -46.58% 30.16% -
  Horiz. % 85.74% 70.73% 71.03% 89.00% 69.54% 130.16% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.12 127.44 156.17 130.83 138.88 127.03 113.13 2.75%
  YoY % 4.46% -18.40% 19.37% -5.80% 9.33% 12.29% -
  Horiz. % 117.67% 112.65% 138.04% 115.65% 122.76% 112.29% 100.00%
EPS 16.10 16.29 14.88 17.42 12.17 20.76 13.87 2.51%
  YoY % -1.17% 9.48% -14.58% 43.14% -41.38% 49.68% -
  Horiz. % 116.08% 117.45% 107.28% 125.59% 87.74% 149.68% 100.00%
DPS 2.00 3.00 0.00 3.00 3.00 3.00 2.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 150.00% 0.00% 150.00% 150.00% 150.00% 100.00%
NAPS 2.7900 3.4200 3.1100 2.9100 2.6000 2.3700 2.0600 5.18%
  YoY % -18.42% 9.97% 6.87% 11.92% 9.70% 15.05% -
  Horiz. % 135.44% 166.02% 150.97% 141.26% 126.21% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 84.08 57.41 70.39 59.01 63.18 58.55 52.52 8.15%
  YoY % 46.46% -18.44% 19.28% -6.60% 7.91% 11.48% -
  Horiz. % 160.09% 109.31% 134.03% 112.36% 120.30% 111.48% 100.00%
EPS 10.17 7.34 6.71 7.86 5.54 9.57 6.44 7.91%
  YoY % 38.56% 9.39% -14.63% 41.88% -42.11% 48.60% -
  Horiz. % 157.92% 113.98% 104.19% 122.05% 86.02% 148.60% 100.00%
DPS 1.26 1.35 0.00 1.35 1.36 1.38 0.93 5.19%
  YoY % -6.67% 0.00% 0.00% -0.74% -1.45% 48.39% -
  Horiz. % 135.48% 145.16% 0.00% 145.16% 146.24% 148.39% 100.00%
NAPS 1.7620 1.5408 1.4018 1.3125 1.1828 1.0925 0.9564 10.71%
  YoY % 14.36% 9.92% 6.80% 10.97% 8.27% 14.23% -
  Horiz. % 184.23% 161.10% 146.57% 137.23% 123.67% 114.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.7600 2.2600 2.2400 1.7000 1.6800 1.6900 1.6500 -
P/RPS 1.32 1.77 1.43 1.30 1.21 1.33 1.46 -1.66%
  YoY % -25.42% 23.78% 10.00% 7.44% -9.02% -8.90% -
  Horiz. % 90.41% 121.23% 97.95% 89.04% 82.88% 91.10% 100.00%
P/EPS 10.93 13.87 15.05 9.76 13.80 8.14 11.90 -1.41%
  YoY % -21.20% -7.84% 54.20% -29.28% 69.53% -31.60% -
  Horiz. % 91.85% 116.55% 126.47% 82.02% 115.97% 68.40% 100.00%
EY 9.15 7.21 6.64 10.25 7.24 12.28 8.41 1.41%
  YoY % 26.91% 8.58% -35.22% 41.57% -41.04% 46.02% -
  Horiz. % 108.80% 85.73% 78.95% 121.88% 86.09% 146.02% 100.00%
DY 1.14 1.33 0.00 1.76 1.79 1.78 1.21 -0.99%
  YoY % -14.29% 0.00% 0.00% -1.68% 0.56% 47.11% -
  Horiz. % 94.21% 109.92% 0.00% 145.45% 147.93% 147.11% 100.00%
P/NAPS 0.63 0.66 0.72 0.58 0.65 0.71 0.80 -3.90%
  YoY % -4.55% -8.33% 24.14% -10.77% -8.45% -11.25% -
  Horiz. % 78.75% 82.50% 90.00% 72.50% 81.25% 88.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 -
Price 2.0600 2.0000 2.2700 1.8200 1.6900 1.5500 1.7000 -
P/RPS 1.55 1.57 1.45 1.39 1.22 1.22 1.50 0.55%
  YoY % -1.27% 8.28% 4.32% 13.93% 0.00% -18.67% -
  Horiz. % 103.33% 104.67% 96.67% 92.67% 81.33% 81.33% 100.00%
P/EPS 12.80 12.28 15.26 10.45 13.89 7.47 12.26 0.72%
  YoY % 4.23% -19.53% 46.03% -24.77% 85.94% -39.07% -
  Horiz. % 104.40% 100.16% 124.47% 85.24% 113.30% 60.93% 100.00%
EY 7.82 8.15 6.56 9.57 7.20 13.39 8.16 -0.71%
  YoY % -4.05% 24.24% -31.45% 32.92% -46.23% 64.09% -
  Horiz. % 95.83% 99.88% 80.39% 117.28% 88.24% 164.09% 100.00%
DY 0.97 1.50 0.00 1.65 1.78 1.94 1.18 -3.21%
  YoY % -35.33% 0.00% 0.00% -7.30% -8.25% 64.41% -
  Horiz. % 82.20% 127.12% 0.00% 139.83% 150.85% 164.41% 100.00%
P/NAPS 0.74 0.58 0.73 0.63 0.65 0.65 0.83 -1.89%
  YoY % 27.59% -20.55% 15.87% -3.08% 0.00% -21.69% -
  Horiz. % 89.16% 69.88% 87.95% 75.90% 78.31% 78.31% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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