Highlights

[MFCB] YoY Quarter Result on 2010-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     136.15%    YoY -     18.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 157,702 161,879 158,571 139,401 116,065 131,262 119,111 4.78%
  YoY % -2.58% 2.09% 13.75% 20.11% -11.58% 10.20% -
  Horiz. % 132.40% 135.91% 133.13% 117.03% 97.44% 110.20% 100.00%
PBT 43,944 28,314 40,674 35,628 28,820 26,421 25,809 9.27%
  YoY % 55.20% -30.39% 14.16% 23.62% 9.08% 2.37% -
  Horiz. % 170.27% 109.71% 157.60% 138.04% 111.67% 102.37% 100.00%
Tax -11,404 -7,553 -6,642 -4,047 -3,988 -3,144 -4,414 17.12%
  YoY % -50.99% -13.72% -64.12% -1.48% -26.84% 28.77% -
  Horiz. % 258.36% 171.11% 150.48% 91.69% 90.35% 71.23% 100.00%
NP 32,540 20,761 34,032 31,581 24,832 23,277 21,395 7.23%
  YoY % 56.74% -39.00% 7.76% 27.18% 6.68% 8.80% -
  Horiz. % 152.09% 97.04% 159.07% 147.61% 116.06% 108.80% 100.00%
NP to SH 22,784 12,936 25,488 22,356 18,818 13,757 13,656 8.90%
  YoY % 76.13% -49.25% 14.01% 18.80% 36.79% 0.74% -
  Horiz. % 166.84% 94.73% 186.64% 163.71% 137.80% 100.74% 100.00%
Tax Rate 25.95 % 26.68 % 16.33 % 11.36 % 13.84 % 11.90 % 17.10 % 7.19%
  YoY % -2.74% 63.38% 43.75% -17.92% 16.30% -30.41% -
  Horiz. % 151.75% 156.02% 95.50% 66.43% 80.94% 69.59% 100.00%
Total Cost 125,162 141,118 124,539 107,820 91,233 107,985 97,716 4.21%
  YoY % -11.31% 13.31% 15.51% 18.18% -15.51% 10.51% -
  Horiz. % 128.09% 144.42% 127.45% 110.34% 93.37% 110.51% 100.00%
Net Worth 648,742 584,932 539,826 472,827 418,437 383,971 333,073 11.74%
  YoY % 10.91% 8.36% 14.17% 13.00% 8.98% 15.28% -
  Horiz. % 194.77% 175.62% 162.07% 141.96% 125.63% 115.28% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 6,688 6,749 6,833 4,590 4,675 4,711 4,758 5.83%
  YoY % -0.91% -1.23% 48.85% -1.81% -0.76% -0.99% -
  Horiz. % 140.56% 141.84% 143.61% 96.48% 98.26% 99.01% 100.00%
Div Payout % 29.35 % 52.17 % 26.81 % 20.53 % 24.84 % 34.25 % 34.84 % -2.81%
  YoY % -43.74% 94.59% 30.59% -17.35% -27.47% -1.69% -
  Horiz. % 84.24% 149.74% 76.95% 58.93% 71.30% 98.31% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 648,742 584,932 539,826 472,827 418,437 383,971 333,073 11.74%
  YoY % 10.91% 8.36% 14.17% 13.00% 8.98% 15.28% -
  Horiz. % 194.77% 175.62% 162.07% 141.96% 125.63% 115.28% 100.00%
NOSH 222,935 224,973 227,774 229,527 233,763 235,565 237,909 -1.08%
  YoY % -0.91% -1.23% -0.76% -1.81% -0.76% -0.99% -
  Horiz. % 93.71% 94.56% 95.74% 96.48% 98.26% 99.01% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.63 % 12.83 % 21.46 % 22.65 % 21.39 % 17.73 % 17.96 % 2.33%
  YoY % 60.80% -40.21% -5.25% 5.89% 20.64% -1.28% -
  Horiz. % 114.87% 71.44% 119.49% 126.11% 119.10% 98.72% 100.00%
ROE 3.51 % 2.21 % 4.72 % 4.73 % 4.50 % 3.58 % 4.10 % -2.55%
  YoY % 58.82% -53.18% -0.21% 5.11% 25.70% -12.68% -
  Horiz. % 85.61% 53.90% 115.12% 115.37% 109.76% 87.32% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.74 71.95 69.62 60.73 49.65 55.72 50.07 5.92%
  YoY % -1.68% 3.35% 14.64% 22.32% -10.89% 11.28% -
  Horiz. % 141.28% 143.70% 139.05% 121.29% 99.16% 111.28% 100.00%
EPS 10.22 5.75 11.19 9.74 8.05 5.84 5.75 10.05%
  YoY % 77.74% -48.61% 14.89% 20.99% 37.84% 1.57% -
  Horiz. % 177.74% 100.00% 194.61% 169.39% 140.00% 101.57% 100.00%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 6.98%
  YoY % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.9100 2.6000 2.3700 2.0600 1.7900 1.6300 1.4000 12.96%
  YoY % 11.92% 9.70% 15.05% 15.08% 9.82% 16.43% -
  Horiz. % 207.86% 185.71% 169.29% 147.14% 127.86% 116.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 31.91 32.76 32.09 28.21 23.49 26.56 24.10 4.79%
  YoY % -2.59% 2.09% 13.75% 20.09% -11.56% 10.21% -
  Horiz. % 132.41% 135.93% 133.15% 117.05% 97.47% 110.21% 100.00%
EPS 4.61 2.62 5.16 4.52 3.81 2.78 2.76 8.92%
  YoY % 75.95% -49.22% 14.16% 18.64% 37.05% 0.72% -
  Horiz. % 167.03% 94.93% 186.96% 163.77% 138.04% 100.72% 100.00%
DPS 1.35 1.37 1.38 0.93 0.95 0.95 0.96 5.84%
  YoY % -1.46% -0.72% 48.39% -2.11% 0.00% -1.04% -
  Horiz. % 140.62% 142.71% 143.75% 96.88% 98.96% 98.96% 100.00%
NAPS 1.3128 1.1837 1.0924 0.9568 0.8467 0.7770 0.6740 11.74%
  YoY % 10.91% 8.36% 14.17% 13.00% 8.97% 15.28% -
  Horiz. % 194.78% 175.62% 162.08% 141.96% 125.62% 115.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.7000 1.6800 1.6900 1.6500 0.9500 1.1400 1.4800 -
P/RPS 2.40 2.33 2.43 2.72 1.91 2.05 2.96 -3.43%
  YoY % 3.00% -4.12% -10.66% 42.41% -6.83% -30.74% -
  Horiz. % 81.08% 78.72% 82.09% 91.89% 64.53% 69.26% 100.00%
P/EPS 16.63 29.22 15.10 16.94 11.80 19.52 25.78 -7.04%
  YoY % -43.09% 93.51% -10.86% 43.56% -39.55% -24.28% -
  Horiz. % 64.51% 113.34% 58.57% 65.71% 45.77% 75.72% 100.00%
EY 6.01 3.42 6.62 5.90 8.47 5.12 3.88 7.56%
  YoY % 75.73% -48.34% 12.20% -30.34% 65.43% 31.96% -
  Horiz. % 154.90% 88.14% 170.62% 152.06% 218.30% 131.96% 100.00%
DY 1.76 1.79 1.78 1.21 2.11 1.75 1.35 4.52%
  YoY % -1.68% 0.56% 47.11% -42.65% 20.57% 29.63% -
  Horiz. % 130.37% 132.59% 131.85% 89.63% 156.30% 129.63% 100.00%
P/NAPS 0.58 0.65 0.71 0.80 0.53 0.70 1.06 -9.55%
  YoY % -10.77% -8.45% -11.25% 50.94% -24.29% -33.96% -
  Horiz. % 54.72% 61.32% 66.98% 75.47% 50.00% 66.04% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 23/08/07 -
Price 1.8200 1.6900 1.5500 1.7000 1.0900 1.0300 1.5200 -
P/RPS 2.57 2.35 2.23 2.80 2.20 1.85 3.04 -2.76%
  YoY % 9.36% 5.38% -20.36% 27.27% 18.92% -39.14% -
  Horiz. % 84.54% 77.30% 73.36% 92.11% 72.37% 60.86% 100.00%
P/EPS 17.81 29.39 13.85 17.45 13.54 17.64 26.48 -6.39%
  YoY % -39.40% 112.20% -20.63% 28.88% -23.24% -33.38% -
  Horiz. % 67.26% 110.99% 52.30% 65.90% 51.13% 66.62% 100.00%
EY 5.62 3.40 7.22 5.73 7.39 5.67 3.78 6.83%
  YoY % 65.29% -52.91% 26.00% -22.46% 30.34% 50.00% -
  Horiz. % 148.68% 89.95% 191.01% 151.59% 195.50% 150.00% 100.00%
DY 1.65 1.78 1.94 1.18 1.83 1.94 1.32 3.79%
  YoY % -7.30% -8.25% 64.41% -35.52% -5.67% 46.97% -
  Horiz. % 125.00% 134.85% 146.97% 89.39% 138.64% 146.97% 100.00%
P/NAPS 0.63 0.65 0.65 0.83 0.61 0.63 1.09 -8.72%
  YoY % -3.08% 0.00% -21.69% 36.07% -3.17% -42.20% -
  Horiz. % 57.80% 59.63% 59.63% 76.15% 55.96% 57.80% 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
 
 

178  272  541  1472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.705-0.15 
 AT 0.18+0.01 
 ASIABIO-OR 0.01-0.025 
 XDL 0.065-0.005 
 KNM 0.205-0.005 
 PARKSON 0.145+0.02 
 JAKS-WC 0.295+0.20 
 JAKS 0.59+0.005 
 DAYA 0.02+0.005 
 SUPERMX-C1I 0.1050.00 

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