Highlights

[MFCB] YoY Quarter Result on 2009-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     143.88%    YoY -     36.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 161,879 158,571 139,401 116,065 131,262 119,111 121,100 4.95%
  YoY % 2.09% 13.75% 20.11% -11.58% 10.20% -1.64% -
  Horiz. % 133.67% 130.94% 115.11% 95.84% 108.39% 98.36% 100.00%
PBT 28,314 40,674 35,628 28,820 26,421 25,809 22,830 3.65%
  YoY % -30.39% 14.16% 23.62% 9.08% 2.37% 13.05% -
  Horiz. % 124.02% 178.16% 156.06% 126.24% 115.73% 113.05% 100.00%
Tax -7,553 -6,642 -4,047 -3,988 -3,144 -4,414 -5,113 6.71%
  YoY % -13.72% -64.12% -1.48% -26.84% 28.77% 13.67% -
  Horiz. % 147.72% 129.90% 79.15% 78.00% 61.49% 86.33% 100.00%
NP 20,761 34,032 31,581 24,832 23,277 21,395 17,717 2.68%
  YoY % -39.00% 7.76% 27.18% 6.68% 8.80% 20.76% -
  Horiz. % 117.18% 192.09% 178.25% 140.16% 131.38% 120.76% 100.00%
NP to SH 12,936 25,488 22,356 18,818 13,757 13,656 9,403 5.46%
  YoY % -49.25% 14.01% 18.80% 36.79% 0.74% 45.23% -
  Horiz. % 137.57% 271.06% 237.75% 200.13% 146.30% 145.23% 100.00%
Tax Rate 26.68 % 16.33 % 11.36 % 13.84 % 11.90 % 17.10 % 22.40 % 2.95%
  YoY % 63.38% 43.75% -17.92% 16.30% -30.41% -23.66% -
  Horiz. % 119.11% 72.90% 50.71% 61.79% 53.12% 76.34% 100.00%
Total Cost 141,118 124,539 107,820 91,233 107,985 97,716 103,383 5.32%
  YoY % 13.31% 15.51% 18.18% -15.51% 10.51% -5.48% -
  Horiz. % 136.50% 120.46% 104.29% 88.25% 104.45% 94.52% 100.00%
Net Worth 584,932 539,826 472,827 418,437 383,971 333,073 292,957 12.20%
  YoY % 8.36% 14.17% 13.00% 8.98% 15.28% 13.69% -
  Horiz. % 199.66% 184.27% 161.40% 142.83% 131.07% 113.69% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,749 6,833 4,590 4,675 4,711 4,758 4,725 6.12%
  YoY % -1.23% 48.85% -1.81% -0.76% -0.99% 0.70% -
  Horiz. % 142.84% 144.62% 97.15% 98.95% 99.71% 100.70% 100.00%
Div Payout % 52.17 % 26.81 % 20.53 % 24.84 % 34.25 % 34.84 % 50.25 % 0.63%
  YoY % 94.59% 30.59% -17.35% -27.47% -1.69% -30.67% -
  Horiz. % 103.82% 53.35% 40.86% 49.43% 68.16% 69.33% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 584,932 539,826 472,827 418,437 383,971 333,073 292,957 12.20%
  YoY % 8.36% 14.17% 13.00% 8.98% 15.28% 13.69% -
  Horiz. % 199.66% 184.27% 161.40% 142.83% 131.07% 113.69% 100.00%
NOSH 224,973 227,774 229,527 233,763 235,565 237,909 236,256 -0.81%
  YoY % -1.23% -0.76% -1.81% -0.76% -0.99% 0.70% -
  Horiz. % 95.22% 96.41% 97.15% 98.95% 99.71% 100.70% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.83 % 21.46 % 22.65 % 21.39 % 17.73 % 17.96 % 14.63 % -2.16%
  YoY % -40.21% -5.25% 5.89% 20.64% -1.28% 22.76% -
  Horiz. % 87.70% 146.68% 154.82% 146.21% 121.19% 122.76% 100.00%
ROE 2.21 % 4.72 % 4.73 % 4.50 % 3.58 % 4.10 % 3.21 % -6.03%
  YoY % -53.18% -0.21% 5.11% 25.70% -12.68% 27.73% -
  Horiz. % 68.85% 147.04% 147.35% 140.19% 111.53% 127.73% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.95 69.62 60.73 49.65 55.72 50.07 51.26 5.81%
  YoY % 3.35% 14.64% 22.32% -10.89% 11.28% -2.32% -
  Horiz. % 140.36% 135.82% 118.47% 96.86% 108.70% 97.68% 100.00%
EPS 5.75 11.19 9.74 8.05 5.84 5.75 3.98 6.32%
  YoY % -48.61% 14.89% 20.99% 37.84% 1.57% 44.47% -
  Horiz. % 144.47% 281.16% 244.72% 202.26% 146.73% 144.47% 100.00%
DPS 3.00 3.00 2.00 2.00 2.00 2.00 2.00 6.98%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.6000 2.3700 2.0600 1.7900 1.6300 1.4000 1.2400 13.12%
  YoY % 9.70% 15.05% 15.08% 9.82% 16.43% 12.90% -
  Horiz. % 209.68% 191.13% 166.13% 144.35% 131.45% 112.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.76 32.09 28.21 23.49 26.56 24.10 24.51 4.95%
  YoY % 2.09% 13.75% 20.09% -11.56% 10.21% -1.67% -
  Horiz. % 133.66% 130.93% 115.10% 95.84% 108.36% 98.33% 100.00%
EPS 2.62 5.16 4.52 3.81 2.78 2.76 1.90 5.50%
  YoY % -49.22% 14.16% 18.64% 37.05% 0.72% 45.26% -
  Horiz. % 137.89% 271.58% 237.89% 200.53% 146.32% 145.26% 100.00%
DPS 1.37 1.38 0.93 0.95 0.95 0.96 0.96 6.10%
  YoY % -0.72% 48.39% -2.11% 0.00% -1.04% 0.00% -
  Horiz. % 142.71% 143.75% 96.88% 98.96% 98.96% 100.00% 100.00%
NAPS 1.1837 1.0924 0.9568 0.8467 0.7770 0.6740 0.5928 12.20%
  YoY % 8.36% 14.17% 13.00% 8.97% 15.28% 13.70% -
  Horiz. % 199.68% 184.28% 161.40% 142.83% 131.07% 113.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.6800 1.6900 1.6500 0.9500 1.1400 1.4800 0.9500 -
P/RPS 2.33 2.43 2.72 1.91 2.05 2.96 1.85 3.92%
  YoY % -4.12% -10.66% 42.41% -6.83% -30.74% 60.00% -
  Horiz. % 125.95% 131.35% 147.03% 103.24% 110.81% 160.00% 100.00%
P/EPS 29.22 15.10 16.94 11.80 19.52 25.78 23.87 3.42%
  YoY % 93.51% -10.86% 43.56% -39.55% -24.28% 8.00% -
  Horiz. % 122.41% 63.26% 70.97% 49.43% 81.78% 108.00% 100.00%
EY 3.42 6.62 5.90 8.47 5.12 3.88 4.19 -3.32%
  YoY % -48.34% 12.20% -30.34% 65.43% 31.96% -7.40% -
  Horiz. % 81.62% 158.00% 140.81% 202.15% 122.20% 92.60% 100.00%
DY 1.79 1.78 1.21 2.11 1.75 1.35 2.11 -2.70%
  YoY % 0.56% 47.11% -42.65% 20.57% 29.63% -36.02% -
  Horiz. % 84.83% 84.36% 57.35% 100.00% 82.94% 63.98% 100.00%
P/NAPS 0.65 0.71 0.80 0.53 0.70 1.06 0.77 -2.78%
  YoY % -8.45% -11.25% 50.94% -24.29% -33.96% 37.66% -
  Horiz. % 84.42% 92.21% 103.90% 68.83% 90.91% 137.66% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 23/08/06 -
Price 1.6900 1.5500 1.7000 1.0900 1.0300 1.5200 0.9400 -
P/RPS 2.35 2.23 2.80 2.20 1.85 3.04 1.83 4.25%
  YoY % 5.38% -20.36% 27.27% 18.92% -39.14% 66.12% -
  Horiz. % 128.42% 121.86% 153.01% 120.22% 101.09% 166.12% 100.00%
P/EPS 29.39 13.85 17.45 13.54 17.64 26.48 23.62 3.71%
  YoY % 112.20% -20.63% 28.88% -23.24% -33.38% 12.11% -
  Horiz. % 124.43% 58.64% 73.88% 57.32% 74.68% 112.11% 100.00%
EY 3.40 7.22 5.73 7.39 5.67 3.78 4.23 -3.57%
  YoY % -52.91% 26.00% -22.46% 30.34% 50.00% -10.64% -
  Horiz. % 80.38% 170.69% 135.46% 174.70% 134.04% 89.36% 100.00%
DY 1.78 1.94 1.18 1.83 1.94 1.32 2.13 -2.94%
  YoY % -8.25% 64.41% -35.52% -5.67% 46.97% -38.03% -
  Horiz. % 83.57% 91.08% 55.40% 85.92% 91.08% 61.97% 100.00%
P/NAPS 0.65 0.65 0.83 0.61 0.63 1.09 0.76 -2.57%
  YoY % 0.00% -21.69% 36.07% -3.17% -42.20% 43.42% -
  Horiz. % 85.53% 85.53% 109.21% 80.26% 82.89% 143.42% 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
 
 

139  214  568  1473 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.20-0.01 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 YONGTAI 0.175+0.005 
 SAPNRG 0.115-0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 TDM 0.32+0.015 

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