Highlights

[MFCB] YoY Quarter Result on 2012-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -10.31%    YoY -     -49.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 147,884 179,030 157,702 161,879 158,571 139,401 116,065 4.12%
  YoY % -17.40% 13.52% -2.58% 2.09% 13.75% 20.11% -
  Horiz. % 127.41% 154.25% 135.87% 139.47% 136.62% 120.11% 100.00%
PBT 34,376 40,837 43,944 28,314 40,674 35,628 28,820 2.98%
  YoY % -15.82% -7.07% 55.20% -30.39% 14.16% 23.62% -
  Horiz. % 119.28% 141.70% 152.48% 98.24% 141.13% 123.62% 100.00%
Tax -8,129 -12,944 -11,404 -7,553 -6,642 -4,047 -3,988 12.60%
  YoY % 37.20% -13.50% -50.99% -13.72% -64.12% -1.48% -
  Horiz. % 203.84% 324.57% 285.96% 189.39% 166.55% 101.48% 100.00%
NP 26,247 27,893 32,540 20,761 34,032 31,581 24,832 0.93%
  YoY % -5.90% -14.28% 56.74% -39.00% 7.76% 27.18% -
  Horiz. % 105.70% 112.33% 131.04% 83.61% 137.05% 127.18% 100.00%
NP to SH 17,600 17,510 22,784 12,936 25,488 22,356 18,818 -1.11%
  YoY % 0.51% -23.15% 76.13% -49.25% 14.01% 18.80% -
  Horiz. % 93.53% 93.05% 121.08% 68.74% 135.44% 118.80% 100.00%
Tax Rate 23.65 % 31.70 % 25.95 % 26.68 % 16.33 % 11.36 % 13.84 % 9.34%
  YoY % -25.39% 22.16% -2.74% 63.38% 43.75% -17.92% -
  Horiz. % 170.88% 229.05% 187.50% 192.77% 117.99% 82.08% 100.00%
Total Cost 121,637 151,137 125,162 141,118 124,539 107,820 91,233 4.91%
  YoY % -19.52% 20.75% -11.31% 13.31% 15.51% 18.18% -
  Horiz. % 133.33% 165.66% 137.19% 154.68% 136.51% 118.18% 100.00%
Net Worth 760,960 692,825 648,742 584,932 539,826 472,827 418,437 10.48%
  YoY % 9.83% 6.80% 10.91% 8.36% 14.17% 13.00% -
  Horiz. % 181.86% 165.57% 155.04% 139.79% 129.01% 113.00% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,675 - 6,688 6,749 6,833 4,590 4,675 6.11%
  YoY % 0.00% 0.00% -0.91% -1.23% 48.85% -1.81% -
  Horiz. % 142.77% 0.00% 143.05% 144.36% 146.16% 98.19% 100.00%
Div Payout % 37.93 % - % 29.35 % 52.17 % 26.81 % 20.53 % 24.84 % 7.31%
  YoY % 0.00% 0.00% -43.74% 94.59% 30.59% -17.35% -
  Horiz. % 152.70% 0.00% 118.16% 210.02% 107.93% 82.65% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 760,960 692,825 648,742 584,932 539,826 472,827 418,437 10.48%
  YoY % 9.83% 6.80% 10.91% 8.36% 14.17% 13.00% -
  Horiz. % 181.86% 165.57% 155.04% 139.79% 129.01% 113.00% 100.00%
NOSH 222,503 222,773 222,935 224,973 227,774 229,527 233,763 -0.82%
  YoY % -0.12% -0.07% -0.91% -1.23% -0.76% -1.81% -
  Horiz. % 95.18% 95.30% 95.37% 96.24% 97.44% 98.19% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.75 % 15.58 % 20.63 % 12.83 % 21.46 % 22.65 % 21.39 % -3.06%
  YoY % 13.93% -24.48% 60.80% -40.21% -5.25% 5.89% -
  Horiz. % 82.98% 72.84% 96.45% 59.98% 100.33% 105.89% 100.00%
ROE 2.31 % 2.53 % 3.51 % 2.21 % 4.72 % 4.73 % 4.50 % -10.51%
  YoY % -8.70% -27.92% 58.82% -53.18% -0.21% 5.11% -
  Horiz. % 51.33% 56.22% 78.00% 49.11% 104.89% 105.11% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.46 80.36 70.74 71.95 69.62 60.73 49.65 4.98%
  YoY % -17.30% 13.60% -1.68% 3.35% 14.64% 22.32% -
  Horiz. % 133.86% 161.85% 142.48% 144.91% 140.22% 122.32% 100.00%
EPS 7.91 7.86 10.22 5.75 11.19 9.74 8.05 -0.29%
  YoY % 0.64% -23.09% 77.74% -48.61% 14.89% 20.99% -
  Horiz. % 98.26% 97.64% 126.96% 71.43% 139.01% 120.99% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 2.00 2.00 6.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 150.00% 0.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 3.4200 3.1100 2.9100 2.6000 2.3700 2.0600 1.7900 11.39%
  YoY % 9.97% 6.87% 11.92% 9.70% 15.05% 15.08% -
  Horiz. % 191.06% 173.74% 162.57% 145.25% 132.40% 115.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.93 36.23 31.91 32.76 32.09 28.21 23.49 4.12%
  YoY % -17.39% 13.54% -2.59% 2.09% 13.75% 20.09% -
  Horiz. % 127.42% 154.24% 135.85% 139.46% 136.61% 120.09% 100.00%
EPS 3.56 3.54 4.61 2.62 5.16 4.52 3.81 -1.12%
  YoY % 0.56% -23.21% 75.95% -49.22% 14.16% 18.64% -
  Horiz. % 93.44% 92.91% 121.00% 68.77% 135.43% 118.64% 100.00%
DPS 1.35 0.00 1.35 1.37 1.38 0.93 0.95 6.03%
  YoY % 0.00% 0.00% -1.46% -0.72% 48.39% -2.11% -
  Horiz. % 142.11% 0.00% 142.11% 144.21% 145.26% 97.89% 100.00%
NAPS 1.5399 1.4020 1.3128 1.1837 1.0924 0.9568 0.8467 10.48%
  YoY % 9.84% 6.79% 10.91% 8.36% 14.17% 13.00% -
  Horiz. % 181.87% 165.58% 155.05% 139.80% 129.02% 113.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.2600 2.2400 1.7000 1.6800 1.6900 1.6500 0.9500 -
P/RPS 3.40 2.79 2.40 2.33 2.43 2.72 1.91 10.08%
  YoY % 21.86% 16.25% 3.00% -4.12% -10.66% 42.41% -
  Horiz. % 178.01% 146.07% 125.65% 121.99% 127.23% 142.41% 100.00%
P/EPS 28.57 28.50 16.63 29.22 15.10 16.94 11.80 15.87%
  YoY % 0.25% 71.38% -43.09% 93.51% -10.86% 43.56% -
  Horiz. % 242.12% 241.53% 140.93% 247.63% 127.97% 143.56% 100.00%
EY 3.50 3.51 6.01 3.42 6.62 5.90 8.47 -13.69%
  YoY % -0.28% -41.60% 75.73% -48.34% 12.20% -30.34% -
  Horiz. % 41.32% 41.44% 70.96% 40.38% 78.16% 69.66% 100.00%
DY 1.33 0.00 1.76 1.79 1.78 1.21 2.11 -7.40%
  YoY % 0.00% 0.00% -1.68% 0.56% 47.11% -42.65% -
  Horiz. % 63.03% 0.00% 83.41% 84.83% 84.36% 57.35% 100.00%
P/NAPS 0.66 0.72 0.58 0.65 0.71 0.80 0.53 3.72%
  YoY % -8.33% 24.14% -10.77% -8.45% -11.25% 50.94% -
  Horiz. % 124.53% 135.85% 109.43% 122.64% 133.96% 150.94% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 -
Price 2.0000 2.2700 1.8200 1.6900 1.5500 1.7000 1.0900 -
P/RPS 3.01 2.82 2.57 2.35 2.23 2.80 2.20 5.36%
  YoY % 6.74% 9.73% 9.36% 5.38% -20.36% 27.27% -
  Horiz. % 136.82% 128.18% 116.82% 106.82% 101.36% 127.27% 100.00%
P/EPS 25.28 28.88 17.81 29.39 13.85 17.45 13.54 10.96%
  YoY % -12.47% 62.16% -39.40% 112.20% -20.63% 28.88% -
  Horiz. % 186.71% 213.29% 131.54% 217.06% 102.29% 128.88% 100.00%
EY 3.96 3.46 5.62 3.40 7.22 5.73 7.39 -9.87%
  YoY % 14.45% -38.43% 65.29% -52.91% 26.00% -22.46% -
  Horiz. % 53.59% 46.82% 76.05% 46.01% 97.70% 77.54% 100.00%
DY 1.50 0.00 1.65 1.78 1.94 1.18 1.83 -3.26%
  YoY % 0.00% 0.00% -7.30% -8.25% 64.41% -35.52% -
  Horiz. % 81.97% 0.00% 90.16% 97.27% 106.01% 64.48% 100.00%
P/NAPS 0.58 0.73 0.63 0.65 0.65 0.83 0.61 -0.84%
  YoY % -20.55% 15.87% -3.08% 0.00% -21.69% 36.07% -
  Horiz. % 95.08% 119.67% 103.28% 106.56% 106.56% 136.07% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS