Highlights

[MFCB] YoY Quarter Result on 2013-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     42.01%    YoY -     76.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 197,575 147,884 179,030 157,702 161,879 158,571 139,401 5.98%
  YoY % 33.60% -17.40% 13.52% -2.58% 2.09% 13.75% -
  Horiz. % 141.73% 106.09% 128.43% 113.13% 116.12% 113.75% 100.00%
PBT 47,993 34,376 40,837 43,944 28,314 40,674 35,628 5.09%
  YoY % 39.61% -15.82% -7.07% 55.20% -30.39% 14.16% -
  Horiz. % 134.71% 96.49% 114.62% 123.34% 79.47% 114.16% 100.00%
Tax -11,651 -8,129 -12,944 -11,404 -7,553 -6,642 -4,047 19.25%
  YoY % -43.33% 37.20% -13.50% -50.99% -13.72% -64.12% -
  Horiz. % 287.89% 200.86% 319.84% 281.79% 186.63% 164.12% 100.00%
NP 36,342 26,247 27,893 32,540 20,761 34,032 31,581 2.37%
  YoY % 38.46% -5.90% -14.28% 56.74% -39.00% 7.76% -
  Horiz. % 115.08% 83.11% 88.32% 103.04% 65.74% 107.76% 100.00%
NP to SH 26,653 17,600 17,510 22,784 12,936 25,488 22,356 2.97%
  YoY % 51.44% 0.51% -23.15% 76.13% -49.25% 14.01% -
  Horiz. % 119.22% 78.73% 78.32% 101.91% 57.86% 114.01% 100.00%
Tax Rate 24.28 % 23.65 % 31.70 % 25.95 % 26.68 % 16.33 % 11.36 % 13.48%
  YoY % 2.66% -25.39% 22.16% -2.74% 63.38% 43.75% -
  Horiz. % 213.73% 208.19% 279.05% 228.43% 234.86% 143.75% 100.00%
Total Cost 161,233 121,637 151,137 125,162 141,118 124,539 107,820 6.93%
  YoY % 32.55% -19.52% 20.75% -11.31% 13.31% 15.51% -
  Horiz. % 149.54% 112.81% 140.18% 116.08% 130.88% 115.51% 100.00%
Net Worth 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
  YoY % 14.43% 9.83% 6.80% 10.91% 8.36% 14.17% -
  Horiz. % 184.16% 160.94% 146.53% 137.20% 123.71% 114.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,241 6,675 - 6,688 6,749 6,833 4,590 5.25%
  YoY % -6.49% 0.00% 0.00% -0.91% -1.23% 48.85% -
  Horiz. % 135.97% 145.41% 0.00% 145.69% 147.02% 148.85% 100.00%
Div Payout % 23.42 % 37.93 % - % 29.35 % 52.17 % 26.81 % 20.53 % 2.22%
  YoY % -38.25% 0.00% 0.00% -43.74% 94.59% 30.59% -
  Horiz. % 114.08% 184.75% 0.00% 142.96% 254.12% 130.59% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
  YoY % 14.43% 9.83% 6.80% 10.91% 8.36% 14.17% -
  Horiz. % 184.16% 160.94% 146.53% 137.20% 123.71% 114.17% 100.00%
NOSH 312,096 222,503 222,773 222,935 224,973 227,774 229,527 5.25%
  YoY % 40.27% -0.12% -0.07% -0.91% -1.23% -0.76% -
  Horiz. % 135.97% 96.94% 97.06% 97.13% 98.02% 99.24% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.39 % 17.75 % 15.58 % 20.63 % 12.83 % 21.46 % 22.65 % -3.41%
  YoY % 3.61% 13.93% -24.48% 60.80% -40.21% -5.25% -
  Horiz. % 81.19% 78.37% 68.79% 91.08% 56.64% 94.75% 100.00%
ROE 3.06 % 2.31 % 2.53 % 3.51 % 2.21 % 4.72 % 4.73 % -7.00%
  YoY % 32.47% -8.70% -27.92% 58.82% -53.18% -0.21% -
  Horiz. % 64.69% 48.84% 53.49% 74.21% 46.72% 99.79% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.31 66.46 80.36 70.74 71.95 69.62 60.73 0.70%
  YoY % -4.74% -17.30% 13.60% -1.68% 3.35% 14.64% -
  Horiz. % 104.25% 109.44% 132.32% 116.48% 118.48% 114.64% 100.00%
EPS 8.54 7.91 7.86 10.22 5.75 11.19 9.74 -2.17%
  YoY % 7.96% 0.64% -23.09% 77.74% -48.61% 14.89% -
  Horiz. % 87.68% 81.21% 80.70% 104.93% 59.03% 114.89% 100.00%
DPS 2.00 3.00 0.00 3.00 3.00 3.00 2.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 150.00% 0.00% 150.00% 150.00% 150.00% 100.00%
NAPS 2.7900 3.4200 3.1100 2.9100 2.6000 2.3700 2.0600 5.18%
  YoY % -18.42% 9.97% 6.87% 11.92% 9.70% 15.05% -
  Horiz. % 135.44% 166.02% 150.97% 141.26% 126.21% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 459,829
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.97 32.16 38.93 34.30 35.20 34.48 30.32 5.98%
  YoY % 33.61% -17.39% 13.50% -2.56% 2.09% 13.72% -
  Horiz. % 141.72% 106.07% 128.40% 113.13% 116.09% 113.72% 100.00%
EPS 5.80 3.83 3.81 4.95 2.81 5.54 4.86 2.99%
  YoY % 51.44% 0.52% -23.03% 76.16% -49.28% 13.99% -
  Horiz. % 119.34% 78.81% 78.40% 101.85% 57.82% 113.99% 100.00%
DPS 1.36 1.45 0.00 1.45 1.47 1.49 1.00 5.25%
  YoY % -6.21% 0.00% 0.00% -1.36% -1.34% 49.00% -
  Horiz. % 136.00% 145.00% 0.00% 145.00% 147.00% 149.00% 100.00%
NAPS 1.8936 1.6549 1.5067 1.4108 1.2721 1.1740 1.0283 10.70%
  YoY % 14.42% 9.84% 6.80% 10.90% 8.36% 14.17% -
  Horiz. % 184.15% 160.94% 146.52% 137.20% 123.71% 114.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.7600 2.2600 2.2400 1.7000 1.6800 1.6900 1.6500 -
P/RPS 2.78 3.40 2.79 2.40 2.33 2.43 2.72 0.36%
  YoY % -18.24% 21.86% 16.25% 3.00% -4.12% -10.66% -
  Horiz. % 102.21% 125.00% 102.57% 88.24% 85.66% 89.34% 100.00%
P/EPS 20.61 28.57 28.50 16.63 29.22 15.10 16.94 3.32%
  YoY % -27.86% 0.25% 71.38% -43.09% 93.51% -10.86% -
  Horiz. % 121.66% 168.65% 168.24% 98.17% 172.49% 89.14% 100.00%
EY 4.85 3.50 3.51 6.01 3.42 6.62 5.90 -3.21%
  YoY % 38.57% -0.28% -41.60% 75.73% -48.34% 12.20% -
  Horiz. % 82.20% 59.32% 59.49% 101.86% 57.97% 112.20% 100.00%
DY 1.14 1.33 0.00 1.76 1.79 1.78 1.21 -0.99%
  YoY % -14.29% 0.00% 0.00% -1.68% 0.56% 47.11% -
  Horiz. % 94.21% 109.92% 0.00% 145.45% 147.93% 147.11% 100.00%
P/NAPS 0.63 0.66 0.72 0.58 0.65 0.71 0.80 -3.90%
  YoY % -4.55% -8.33% 24.14% -10.77% -8.45% -11.25% -
  Horiz. % 78.75% 82.50% 90.00% 72.50% 81.25% 88.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 -
Price 2.0600 2.0000 2.2700 1.8200 1.6900 1.5500 1.7000 -
P/RPS 3.25 3.01 2.82 2.57 2.35 2.23 2.80 2.51%
  YoY % 7.97% 6.74% 9.73% 9.36% 5.38% -20.36% -
  Horiz. % 116.07% 107.50% 100.71% 91.79% 83.93% 79.64% 100.00%
P/EPS 24.12 25.28 28.88 17.81 29.39 13.85 17.45 5.54%
  YoY % -4.59% -12.47% 62.16% -39.40% 112.20% -20.63% -
  Horiz. % 138.22% 144.87% 165.50% 102.06% 168.42% 79.37% 100.00%
EY 4.15 3.96 3.46 5.62 3.40 7.22 5.73 -5.23%
  YoY % 4.80% 14.45% -38.43% 65.29% -52.91% 26.00% -
  Horiz. % 72.43% 69.11% 60.38% 98.08% 59.34% 126.00% 100.00%
DY 0.97 1.50 0.00 1.65 1.78 1.94 1.18 -3.21%
  YoY % -35.33% 0.00% 0.00% -7.30% -8.25% 64.41% -
  Horiz. % 82.20% 127.12% 0.00% 139.83% 150.85% 164.41% 100.00%
P/NAPS 0.74 0.58 0.73 0.63 0.65 0.65 0.83 -1.89%
  YoY % 27.59% -20.55% 15.87% -3.08% 0.00% -21.69% -
  Horiz. % 89.16% 69.88% 87.95% 75.90% 78.31% 78.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers