Highlights

[MFCB] YoY 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 -     16.91%    YoY -     14.01%
Quarter Report


View:


Show?  YoY % Horiz. %

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 179,030 157,702 161,879 158,571 139,401 116,065 131,262 5.31%
  YoY % 13.52% -2.58% 2.09% 13.75% 20.11% -11.58% -
  Horiz. % 136.39% 120.14% 123.33% 120.80% 106.20% 88.42% 100.00%
PBT 40,837 43,944 28,314 40,674 35,628 28,820 26,421 7.52%
  YoY % -7.07% 55.20% -30.39% 14.16% 23.62% 9.08% -
  Horiz. % 154.56% 166.32% 107.16% 153.95% 134.85% 109.08% 100.00%
Tax -12,944 -11,404 -7,553 -6,642 -4,047 -3,988 -3,144 26.59%
  YoY % -13.50% -50.99% -13.72% -64.12% -1.48% -26.84% -
  Horiz. % 411.70% 362.72% 240.24% 211.26% 128.72% 126.84% 100.00%
NP 27,893 32,540 20,761 34,032 31,581 24,832 23,277 3.06%
  YoY % -14.28% 56.74% -39.00% 7.76% 27.18% 6.68% -
  Horiz. % 119.83% 139.79% 89.19% 146.20% 135.67% 106.68% 100.00%
NP to SH 17,510 22,784 12,936 25,488 22,356 18,818 13,757 4.10%
  YoY % -23.15% 76.13% -49.25% 14.01% 18.80% 36.79% -
  Horiz. % 127.28% 165.62% 94.03% 185.27% 162.51% 136.79% 100.00%
Tax Rate 31.70 % 25.95 % 26.68 % 16.33 % 11.36 % 13.84 % 11.90 % 17.73%
  YoY % 22.16% -2.74% 63.38% 43.75% -17.92% 16.30% -
  Horiz. % 266.39% 218.07% 224.20% 137.23% 95.46% 116.30% 100.00%
Total Cost 151,137 125,162 141,118 124,539 107,820 91,233 107,985 5.76%
  YoY % 20.75% -11.31% 13.31% 15.51% 18.18% -15.51% -
  Horiz. % 139.96% 115.91% 130.68% 115.33% 99.85% 84.49% 100.00%
Net Worth 692,825 648,742 584,932 539,826 472,827 418,437 383,971 10.33%
  YoY % 6.80% 10.91% 8.36% 14.17% 13.00% 8.98% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.98% 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 - 6,688 6,749 6,833 4,590 4,675 4,711 -
  YoY % 0.00% -0.91% -1.23% 48.85% -1.81% -0.76% -
  Horiz. % 0.00% 141.96% 143.26% 145.04% 97.44% 99.24% 100.00%
Div Payout % - % 29.35 % 52.17 % 26.81 % 20.53 % 24.84 % 34.25 % -
  YoY % 0.00% -43.74% 94.59% 30.59% -17.35% -27.47% -
  Horiz. % 0.00% 85.69% 152.32% 78.28% 59.94% 72.53% 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 692,825 648,742 584,932 539,826 472,827 418,437 383,971 10.33%
  YoY % 6.80% 10.91% 8.36% 14.17% 13.00% 8.98% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.98% 100.00%
NOSH 222,773 222,935 224,973 227,774 229,527 233,763 235,565 -0.93%
  YoY % -0.07% -0.91% -1.23% -0.76% -1.81% -0.76% -
  Horiz. % 94.57% 94.64% 95.50% 96.69% 97.44% 99.24% 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 15.58 % 20.63 % 12.83 % 21.46 % 22.65 % 21.39 % 17.73 % -2.13%
  YoY % -24.48% 60.80% -40.21% -5.25% 5.89% 20.64% -
  Horiz. % 87.87% 116.36% 72.36% 121.04% 127.75% 120.64% 100.00%
ROE 2.53 % 3.51 % 2.21 % 4.72 % 4.73 % 4.50 % 3.58 % -5.62%
  YoY % -27.92% 58.82% -53.18% -0.21% 5.11% 25.70% -
  Horiz. % 70.67% 98.04% 61.73% 131.84% 132.12% 125.70% 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 80.36 70.74 71.95 69.62 60.73 49.65 55.72 6.29%
  YoY % 13.60% -1.68% 3.35% 14.64% 22.32% -10.89% -
  Horiz. % 144.22% 126.96% 129.13% 124.95% 108.99% 89.11% 100.00%
EPS 7.86 10.22 5.75 11.19 9.74 8.05 5.84 5.07%
  YoY % -23.09% 77.74% -48.61% 14.89% 20.99% 37.84% -
  Horiz. % 134.59% 175.00% 98.46% 191.61% 166.78% 137.84% 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 36.23 31.91 32.76 32.09 28.21 23.49 26.56 5.31%
  YoY % 13.54% -2.59% 2.09% 13.75% 20.09% -11.56% -
  Horiz. % 136.41% 120.14% 123.34% 120.82% 106.21% 88.44% 100.00%
EPS 3.54 4.61 2.62 5.16 4.52 3.81 2.78 4.11%
  YoY % -23.21% 75.95% -49.22% 14.16% 18.64% 37.05% -
  Horiz. % 127.34% 165.83% 94.24% 185.61% 162.59% 137.05% 100.00%
DPS 0.00 1.35 1.37 1.38 0.93 0.95 0.95 -
  YoY % 0.00% -1.46% -0.72% 48.39% -2.11% 0.00% -
  Horiz. % 0.00% 142.11% 144.21% 145.26% 97.89% 100.00% 100.00%
NAPS 1.4020 1.3128 1.1837 1.0924 0.9568 0.8467 0.7770 10.33%
  YoY % 6.79% 10.91% 8.36% 14.17% 13.00% 8.97% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.97% 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 2.79 2.40 2.33 2.43 2.72 1.91 2.05 5.27%
  YoY % 16.25% 3.00% -4.12% -10.66% 42.41% -6.83% -
  Horiz. % 136.10% 117.07% 113.66% 118.54% 132.68% 93.17% 100.00%
P/EPS 28.50 16.63 29.22 15.10 16.94 11.80 19.52 6.51%
  YoY % 71.38% -43.09% 93.51% -10.86% 43.56% -39.55% -
  Horiz. % 146.00% 85.19% 149.69% 77.36% 86.78% 60.45% 100.00%
EY 3.51 6.01 3.42 6.62 5.90 8.47 5.12 -6.10%
  YoY % -41.60% 75.73% -48.34% 12.20% -30.34% 65.43% -
  Horiz. % 68.55% 117.38% 66.80% 129.30% 115.23% 165.43% 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 2.82 2.57 2.35 2.23 2.80 2.20 1.85 7.28%
  YoY % 9.73% 9.36% 5.38% -20.36% 27.27% 18.92% -
  Horiz. % 152.43% 138.92% 127.03% 120.54% 151.35% 118.92% 100.00%
P/EPS 28.88 17.81 29.39 13.85 17.45 13.54 17.64 8.56%
  YoY % 62.16% -39.40% 112.20% -20.63% 28.88% -23.24% -
  Horiz. % 163.72% 100.96% 166.61% 78.51% 98.92% 76.76% 100.00%
EY 3.46 5.62 3.40 7.22 5.73 7.39 5.67 -7.90%
  YoY % -38.43% 65.29% -52.91% 26.00% -22.46% 30.34% -
  Horiz. % 61.02% 99.12% 59.96% 127.34% 101.06% 130.34% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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