Highlights

[MFCB] YoY Quarter Result on 2008-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -8.21%    YoY -     0.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Revenue 158,571 139,401 116,065 131,262 119,111 121,100 147,538 1.12%
  YoY % 13.75% 20.11% -11.58% 10.20% -1.64% -17.92% -
  Horiz. % 107.48% 94.48% 78.67% 88.97% 80.73% 82.08% 100.00%
PBT 40,674 35,628 28,820 26,421 25,809 22,830 14,153 17.64%
  YoY % 14.16% 23.62% 9.08% 2.37% 13.05% 61.31% -
  Horiz. % 287.39% 251.73% 203.63% 186.68% 182.36% 161.31% 100.00%
Tax -6,642 -4,047 -3,988 -3,144 -4,414 -5,113 -8,121 -3.05%
  YoY % -64.12% -1.48% -26.84% 28.77% 13.67% 37.04% -
  Horiz. % 81.79% 49.83% 49.11% 38.71% 54.35% 62.96% 100.00%
NP 34,032 31,581 24,832 23,277 21,395 17,717 6,032 30.51%
  YoY % 7.76% 27.18% 6.68% 8.80% 20.76% 193.72% -
  Horiz. % 564.19% 523.56% 411.67% 385.89% 354.69% 293.72% 100.00%
NP to SH 25,488 22,356 18,818 13,757 13,656 9,403 6,032 24.83%
  YoY % 14.01% 18.80% 36.79% 0.74% 45.23% 55.89% -
  Horiz. % 422.55% 370.62% 311.97% 228.07% 226.39% 155.89% 100.00%
Tax Rate 16.33 % 11.36 % 13.84 % 11.90 % 17.10 % 22.40 % 57.38 % -17.58%
  YoY % 43.75% -17.92% 16.30% -30.41% -23.66% -60.96% -
  Horiz. % 28.46% 19.80% 24.12% 20.74% 29.80% 39.04% 100.00%
Total Cost 124,539 107,820 91,233 107,985 97,716 103,383 141,506 -1.95%
  YoY % 15.51% 18.18% -15.51% 10.51% -5.48% -26.94% -
  Horiz. % 88.01% 76.19% 64.47% 76.31% 69.05% 73.06% 100.00%
Net Worth 539,826 472,827 418,437 383,971 333,073 292,957 263,900 11.64%
  YoY % 14.17% 13.00% 8.98% 15.28% 13.69% 11.01% -
  Horiz. % 204.56% 179.17% 158.56% 145.50% 126.21% 111.01% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Div 6,833 4,590 4,675 4,711 4,758 4,725 - -
  YoY % 48.85% -1.81% -0.76% -0.99% 0.70% 0.00% -
  Horiz. % 144.62% 97.15% 98.95% 99.71% 100.70% 100.00% -
Div Payout % 26.81 % 20.53 % 24.84 % 34.25 % 34.84 % 50.25 % - % -
  YoY % 30.59% -17.35% -27.47% -1.69% -30.67% 0.00% -
  Horiz. % 53.35% 40.86% 49.43% 68.16% 69.33% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Net Worth 539,826 472,827 418,437 383,971 333,073 292,957 263,900 11.64%
  YoY % 14.17% 13.00% 8.98% 15.28% 13.69% 11.01% -
  Horiz. % 204.56% 179.17% 158.56% 145.50% 126.21% 111.01% 100.00%
NOSH 227,774 229,527 233,763 235,565 237,909 236,256 235,625 -0.52%
  YoY % -0.76% -1.81% -0.76% -0.99% 0.70% 0.27% -
  Horiz. % 96.67% 97.41% 99.21% 99.97% 100.97% 100.27% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
NP Margin 21.46 % 22.65 % 21.39 % 17.73 % 17.96 % 14.63 % 4.09 % 29.06%
  YoY % -5.25% 5.89% 20.64% -1.28% 22.76% 257.70% -
  Horiz. % 524.69% 553.79% 522.98% 433.50% 439.12% 357.70% 100.00%
ROE 4.72 % 4.73 % 4.50 % 3.58 % 4.10 % 3.21 % 2.29 % 11.77%
  YoY % -0.21% 5.11% 25.70% -12.68% 27.73% 40.17% -
  Horiz. % 206.11% 206.55% 196.51% 156.33% 179.04% 140.17% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 69.62 60.73 49.65 55.72 50.07 51.26 62.62 1.64%
  YoY % 14.64% 22.32% -10.89% 11.28% -2.32% -18.14% -
  Horiz. % 111.18% 96.98% 79.29% 88.98% 79.96% 81.86% 100.00%
EPS 11.19 9.74 8.05 5.84 5.75 3.98 2.56 25.48%
  YoY % 14.89% 20.99% 37.84% 1.57% 44.47% 55.47% -
  Horiz. % 437.11% 380.47% 314.45% 228.12% 224.61% 155.47% 100.00%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 2.3700 2.0600 1.7900 1.6300 1.4000 1.2400 1.1200 12.23%
  YoY % 15.05% 15.08% 9.82% 16.43% 12.90% 10.71% -
  Horiz. % 211.61% 183.93% 159.82% 145.54% 125.00% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
RPS 32.09 28.21 23.49 26.56 24.10 24.51 29.86 1.11%
  YoY % 13.75% 20.09% -11.56% 10.21% -1.67% -17.92% -
  Horiz. % 107.47% 94.47% 78.67% 88.95% 80.71% 82.08% 100.00%
EPS 5.16 4.52 3.81 2.78 2.76 1.90 1.22 24.85%
  YoY % 14.16% 18.64% 37.05% 0.72% 45.26% 55.74% -
  Horiz. % 422.95% 370.49% 312.30% 227.87% 226.23% 155.74% 100.00%
DPS 1.38 0.93 0.95 0.95 0.96 0.96 0.00 -
  YoY % 48.39% -2.11% 0.00% -1.04% 0.00% 0.00% -
  Horiz. % 143.75% 96.88% 98.96% 98.96% 100.00% 100.00% -
NAPS 1.0924 0.9568 0.8467 0.7770 0.6740 0.5928 0.5340 11.64%
  YoY % 14.17% 13.00% 8.97% 15.28% 13.70% 11.01% -
  Horiz. % 204.57% 179.18% 158.56% 145.51% 126.22% 111.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/04 -
Price 1.6900 1.6500 0.9500 1.1400 1.4800 0.9500 0.9500 -
P/RPS 2.43 2.72 1.91 2.05 2.96 1.85 1.52 7.49%
  YoY % -10.66% 42.41% -6.83% -30.74% 60.00% 21.71% -
  Horiz. % 159.87% 178.95% 125.66% 134.87% 194.74% 121.71% 100.00%
P/EPS 15.10 16.94 11.80 19.52 25.78 23.87 37.11 -12.92%
  YoY % -10.86% 43.56% -39.55% -24.28% 8.00% -35.68% -
  Horiz. % 40.69% 45.65% 31.80% 52.60% 69.47% 64.32% 100.00%
EY 6.62 5.90 8.47 5.12 3.88 4.19 2.69 14.86%
  YoY % 12.20% -30.34% 65.43% 31.96% -7.40% 55.76% -
  Horiz. % 246.10% 219.33% 314.87% 190.33% 144.24% 155.76% 100.00%
DY 1.78 1.21 2.11 1.75 1.35 2.11 0.00 -
  YoY % 47.11% -42.65% 20.57% 29.63% -36.02% 0.00% -
  Horiz. % 84.36% 57.35% 100.00% 82.94% 63.98% 100.00% -
P/NAPS 0.71 0.80 0.53 0.70 1.06 0.77 0.85 -2.73%
  YoY % -11.25% 50.94% -24.29% -33.96% 37.66% -9.41% -
  Horiz. % 83.53% 94.12% 62.35% 82.35% 124.71% 90.59% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/04 CAGR
Date 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 28/02/05 -
Price 1.5500 1.7000 1.0900 1.0300 1.5200 0.9400 0.8800 -
P/RPS 2.23 2.80 2.20 1.85 3.04 1.83 1.41 7.31%
  YoY % -20.36% 27.27% 18.92% -39.14% 66.12% 29.79% -
  Horiz. % 158.16% 198.58% 156.03% 131.21% 215.60% 129.79% 100.00%
P/EPS 13.85 17.45 13.54 17.64 26.48 23.62 34.38 -13.06%
  YoY % -20.63% 28.88% -23.24% -33.38% 12.11% -31.30% -
  Horiz. % 40.29% 50.76% 39.38% 51.31% 77.02% 68.70% 100.00%
EY 7.22 5.73 7.39 5.67 3.78 4.23 2.91 15.01%
  YoY % 26.00% -22.46% 30.34% 50.00% -10.64% 45.36% -
  Horiz. % 248.11% 196.91% 253.95% 194.85% 129.90% 145.36% 100.00%
DY 1.94 1.18 1.83 1.94 1.32 2.13 0.00 -
  YoY % 64.41% -35.52% -5.67% 46.97% -38.03% 0.00% -
  Horiz. % 91.08% 55.40% 85.92% 91.08% 61.97% 100.00% -
P/NAPS 0.65 0.83 0.61 0.63 1.09 0.76 0.79 -2.96%
  YoY % -21.69% 36.07% -3.17% -42.20% 43.42% -3.80% -
  Horiz. % 82.28% 105.06% 77.22% 79.75% 137.97% 96.20% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS