Highlights

[MFCB] YoY Quarter Result on 2010-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -37.18%    YoY -     -39.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 148,994 152,849 151,962 127,049 110,941 140,543 114,933 4.42%
  YoY % -2.52% 0.58% 19.61% 14.52% -21.06% 22.28% -
  Horiz. % 129.64% 132.99% 132.22% 110.54% 96.53% 122.28% 100.00%
PBT 41,571 33,297 36,348 30,082 37,021 12,448 28,896 6.24%
  YoY % 24.85% -8.39% 20.83% -18.74% 197.41% -56.92% -
  Horiz. % 143.86% 115.23% 125.79% 104.10% 128.12% 43.08% 100.00%
Tax -9,550 -8,092 -7,241 -6,896 -5,061 -2,315 -826 50.32%
  YoY % -18.02% -11.75% -5.00% -36.26% -118.62% -180.27% -
  Horiz. % 1,156.17% 979.66% 876.63% 834.87% 612.71% 280.27% 100.00%
NP 32,021 25,205 29,107 23,186 31,960 10,133 28,070 2.22%
  YoY % 27.04% -13.41% 25.54% -27.45% 215.41% -63.90% -
  Horiz. % 114.08% 89.79% 103.69% 82.60% 113.86% 36.10% 100.00%
NP to SH 23,090 17,611 20,216 14,044 23,025 5,903 17,570 4.65%
  YoY % 31.11% -12.89% 43.95% -39.01% 290.06% -66.40% -
  Horiz. % 131.42% 100.23% 115.06% 79.93% 131.05% 33.60% 100.00%
Tax Rate 22.97 % 24.30 % 19.92 % 22.92 % 13.67 % 18.60 % 2.86 % 41.47%
  YoY % -5.47% 21.99% -13.09% 67.67% -26.51% 550.35% -
  Horiz. % 803.15% 849.65% 696.50% 801.40% 477.97% 650.35% 100.00%
Total Cost 116,973 127,644 122,855 103,863 78,981 130,410 86,863 5.08%
  YoY % -8.36% 3.90% 18.29% 31.50% -39.44% 50.13% -
  Horiz. % 134.66% 146.95% 141.44% 119.57% 90.93% 150.13% 100.00%
Net Worth 679,773 593,023 539,548 495,670 433,905 388,045 351,875 11.59%
  YoY % 14.63% 9.91% 8.85% 14.23% 11.82% 10.28% -
  Horiz. % 193.19% 168.53% 153.34% 140.87% 123.31% 110.28% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 679,773 593,023 539,548 495,670 433,905 388,045 351,875 11.59%
  YoY % 14.63% 9.91% 8.85% 14.23% 11.82% 10.28% -
  Horiz. % 193.19% 168.53% 153.34% 140.87% 123.31% 110.28% 100.00%
NOSH 222,876 224,630 227,657 229,477 233,282 235,179 237,753 -1.07%
  YoY % -0.78% -1.33% -0.79% -1.63% -0.81% -1.08% -
  Horiz. % 93.74% 94.48% 95.75% 96.52% 98.12% 98.92% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.49 % 16.49 % 19.15 % 18.25 % 28.81 % 7.21 % 24.42 % -2.11%
  YoY % 30.32% -13.89% 4.93% -36.65% 299.58% -70.48% -
  Horiz. % 88.00% 67.53% 78.42% 74.73% 117.98% 29.52% 100.00%
ROE 3.40 % 2.97 % 3.75 % 2.83 % 5.31 % 1.52 % 4.99 % -6.19%
  YoY % 14.48% -20.80% 32.51% -46.70% 249.34% -69.54% -
  Horiz. % 68.14% 59.52% 75.15% 56.71% 106.41% 30.46% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.85 68.04 66.75 55.36 47.56 59.76 48.34 5.55%
  YoY % -1.75% 1.93% 20.57% 16.40% -20.41% 23.62% -
  Horiz. % 138.29% 140.75% 138.08% 114.52% 98.39% 123.62% 100.00%
EPS 10.36 7.84 8.88 6.12 9.87 2.51 7.39 5.79%
  YoY % 32.14% -11.71% 45.10% -37.99% 293.23% -66.04% -
  Horiz. % 140.19% 106.09% 120.16% 82.81% 133.56% 33.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0500 2.6400 2.3700 2.1600 1.8600 1.6500 1.4800 12.80%
  YoY % 15.53% 11.39% 9.72% 16.13% 12.73% 11.49% -
  Horiz. % 206.08% 178.38% 160.14% 145.95% 125.68% 111.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.15 30.93 30.75 25.71 22.45 28.44 23.26 4.41%
  YoY % -2.52% 0.59% 19.60% 14.52% -21.06% 22.27% -
  Horiz. % 129.62% 132.98% 132.20% 110.53% 96.52% 122.27% 100.00%
EPS 4.67 3.56 4.09 2.84 4.66 1.19 3.56 4.62%
  YoY % 31.18% -12.96% 44.01% -39.06% 291.60% -66.57% -
  Horiz. % 131.18% 100.00% 114.89% 79.78% 130.90% 33.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3756 1.2000 1.0918 1.0030 0.8780 0.7852 0.7120 11.59%
  YoY % 14.63% 9.91% 8.85% 14.24% 11.82% 10.28% -
  Horiz. % 193.20% 168.54% 153.34% 140.87% 123.31% 110.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.8000 1.6500 1.4500 1.8400 1.1700 0.9500 1.4100 -
P/RPS 2.69 2.42 2.17 3.32 2.46 1.59 2.92 -1.36%
  YoY % 11.16% 11.52% -34.64% 34.96% 54.72% -45.55% -
  Horiz. % 92.12% 82.88% 74.32% 113.70% 84.25% 54.45% 100.00%
P/EPS 17.37 21.05 16.33 30.07 11.85 37.85 19.08 -1.55%
  YoY % -17.48% 28.90% -45.69% 153.76% -68.69% 98.38% -
  Horiz. % 91.04% 110.32% 85.59% 157.60% 62.11% 198.38% 100.00%
EY 5.76 4.75 6.12 3.33 8.44 2.64 5.24 1.59%
  YoY % 21.26% -22.39% 83.78% -60.55% 219.70% -49.62% -
  Horiz. % 109.92% 90.65% 116.79% 63.55% 161.07% 50.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.62 0.61 0.85 0.63 0.58 0.95 -7.63%
  YoY % -4.84% 1.64% -28.24% 34.92% 8.62% -38.95% -
  Horiz. % 62.11% 65.26% 64.21% 89.47% 66.32% 61.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 27/11/07 -
Price 1.8900 1.6100 1.5300 1.8700 1.2100 0.8000 1.4200 -
P/RPS 2.83 2.37 2.29 3.38 2.54 1.34 2.94 -0.63%
  YoY % 19.41% 3.49% -32.25% 33.07% 89.55% -54.42% -
  Horiz. % 96.26% 80.61% 77.89% 114.97% 86.39% 45.58% 100.00%
P/EPS 18.24 20.54 17.23 30.56 12.26 31.87 19.22 -0.87%
  YoY % -11.20% 19.21% -43.62% 149.27% -61.53% 65.82% -
  Horiz. % 94.90% 106.87% 89.65% 159.00% 63.79% 165.82% 100.00%
EY 5.48 4.87 5.80 3.27 8.16 3.14 5.20 0.88%
  YoY % 12.53% -16.03% 77.37% -59.93% 159.87% -39.62% -
  Horiz. % 105.38% 93.65% 111.54% 62.88% 156.92% 60.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.61 0.65 0.87 0.65 0.48 0.96 -7.02%
  YoY % 1.64% -6.15% -25.29% 33.85% 35.42% -50.00% -
  Horiz. % 64.58% 63.54% 67.71% 90.62% 67.71% 50.00% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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