Highlights

[MFCB] YoY Quarter Result on 2011-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -20.68%    YoY -     43.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 164,331 148,994 152,849 151,962 127,049 110,941 140,543 2.64%
  YoY % 10.29% -2.52% 0.58% 19.61% 14.52% -21.06% -
  Horiz. % 116.93% 106.01% 108.76% 108.12% 90.40% 78.94% 100.00%
PBT 42,797 41,571 33,297 36,348 30,082 37,021 12,448 22.84%
  YoY % 2.95% 24.85% -8.39% 20.83% -18.74% 197.41% -
  Horiz. % 343.81% 333.96% 267.49% 292.00% 241.66% 297.41% 100.00%
Tax -10,646 -9,550 -8,092 -7,241 -6,896 -5,061 -2,315 28.94%
  YoY % -11.48% -18.02% -11.75% -5.00% -36.26% -118.62% -
  Horiz. % 459.87% 412.53% 349.55% 312.79% 297.88% 218.62% 100.00%
NP 32,151 32,021 25,205 29,107 23,186 31,960 10,133 21.21%
  YoY % 0.41% 27.04% -13.41% 25.54% -27.45% 215.41% -
  Horiz. % 317.29% 316.01% 248.74% 287.25% 228.82% 315.41% 100.00%
NP to SH 22,485 23,090 17,611 20,216 14,044 23,025 5,903 24.96%
  YoY % -2.62% 31.11% -12.89% 43.95% -39.01% 290.06% -
  Horiz. % 380.91% 391.16% 298.34% 342.47% 237.91% 390.06% 100.00%
Tax Rate 24.88 % 22.97 % 24.30 % 19.92 % 22.92 % 13.67 % 18.60 % 4.97%
  YoY % 8.32% -5.47% 21.99% -13.09% 67.67% -26.51% -
  Horiz. % 133.76% 123.49% 130.65% 107.10% 123.23% 73.49% 100.00%
Total Cost 132,180 116,973 127,644 122,855 103,863 78,981 130,410 0.22%
  YoY % 13.00% -8.36% 3.90% 18.29% 31.50% -39.44% -
  Horiz. % 101.36% 89.70% 97.88% 94.21% 79.64% 60.56% 100.00%
Net Worth 719,074 679,773 593,023 539,548 495,670 433,905 388,045 10.82%
  YoY % 5.78% 14.63% 9.91% 8.85% 14.23% 11.82% -
  Horiz. % 185.31% 175.18% 152.82% 139.04% 127.74% 111.82% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 719,074 679,773 593,023 539,548 495,670 433,905 388,045 10.82%
  YoY % 5.78% 14.63% 9.91% 8.85% 14.23% 11.82% -
  Horiz. % 185.31% 175.18% 152.82% 139.04% 127.74% 111.82% 100.00%
NOSH 222,623 222,876 224,630 227,657 229,477 233,282 235,179 -0.91%
  YoY % -0.11% -0.78% -1.33% -0.79% -1.63% -0.81% -
  Horiz. % 94.66% 94.77% 95.51% 96.80% 97.58% 99.19% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.56 % 21.49 % 16.49 % 19.15 % 18.25 % 28.81 % 7.21 % 18.09%
  YoY % -8.98% 30.32% -13.89% 4.93% -36.65% 299.58% -
  Horiz. % 271.29% 298.06% 228.71% 265.60% 253.12% 399.58% 100.00%
ROE 3.13 % 3.40 % 2.97 % 3.75 % 2.83 % 5.31 % 1.52 % 12.79%
  YoY % -7.94% 14.48% -20.80% 32.51% -46.70% 249.34% -
  Horiz. % 205.92% 223.68% 195.39% 246.71% 186.18% 349.34% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 73.82 66.85 68.04 66.75 55.36 47.56 59.76 3.58%
  YoY % 10.43% -1.75% 1.93% 20.57% 16.40% -20.41% -
  Horiz. % 123.53% 111.86% 113.86% 111.70% 92.64% 79.59% 100.00%
EPS 10.10 10.36 7.84 8.88 6.12 9.87 2.51 26.10%
  YoY % -2.51% 32.14% -11.71% 45.10% -37.99% 293.23% -
  Horiz. % 402.39% 412.75% 312.35% 353.78% 243.82% 393.23% 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 3.2300 3.0500 2.6400 2.3700 2.1600 1.8600 1.6500 11.84%
  YoY % 5.90% 15.53% 11.39% 9.72% 16.13% 12.73% -
  Horiz. % 195.76% 184.85% 160.00% 143.64% 130.91% 112.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.25 30.15 30.93 30.75 25.71 22.45 28.44 2.64%
  YoY % 10.28% -2.52% 0.59% 19.60% 14.52% -21.06% -
  Horiz. % 116.91% 106.01% 108.76% 108.12% 90.40% 78.94% 100.00%
EPS 4.55 4.67 3.56 4.09 2.84 4.66 1.19 25.04%
  YoY % -2.57% 31.18% -12.96% 44.01% -39.06% 291.60% -
  Horiz. % 382.35% 392.44% 299.16% 343.70% 238.66% 391.60% 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 1.4551 1.3756 1.2000 1.0918 1.0030 0.8780 0.7852 10.82%
  YoY % 5.78% 14.63% 9.91% 8.85% 14.24% 11.82% -
  Horiz. % 185.32% 175.19% 152.83% 139.05% 127.74% 111.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.6600 1.8000 1.6500 1.4500 1.8400 1.1700 0.9500 -
P/RPS 3.60 2.69 2.42 2.17 3.32 2.46 1.59 14.58%
  YoY % 33.83% 11.16% 11.52% -34.64% 34.96% 54.72% -
  Horiz. % 226.42% 169.18% 152.20% 136.48% 208.81% 154.72% 100.00%
P/EPS 26.34 17.37 21.05 16.33 30.07 11.85 37.85 -5.86%
  YoY % 51.64% -17.48% 28.90% -45.69% 153.76% -68.69% -
  Horiz. % 69.59% 45.89% 55.61% 43.14% 79.45% 31.31% 100.00%
EY 3.80 5.76 4.75 6.12 3.33 8.44 2.64 6.26%
  YoY % -34.03% 21.26% -22.39% 83.78% -60.55% 219.70% -
  Horiz. % 143.94% 218.18% 179.92% 231.82% 126.14% 319.70% 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 0.82 0.59 0.62 0.61 0.85 0.63 0.58 5.94%
  YoY % 38.98% -4.84% 1.64% -28.24% 34.92% 8.62% -
  Horiz. % 141.38% 101.72% 106.90% 105.17% 146.55% 108.62% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 25/11/08 -
Price 2.5200 1.8900 1.6100 1.5300 1.8700 1.2100 0.8000 -
P/RPS 3.41 2.83 2.37 2.29 3.38 2.54 1.34 16.84%
  YoY % 20.49% 19.41% 3.49% -32.25% 33.07% 89.55% -
  Horiz. % 254.48% 211.19% 176.87% 170.90% 252.24% 189.55% 100.00%
P/EPS 24.95 18.24 20.54 17.23 30.56 12.26 31.87 -4.00%
  YoY % 36.79% -11.20% 19.21% -43.62% 149.27% -61.53% -
  Horiz. % 78.29% 57.23% 64.45% 54.06% 95.89% 38.47% 100.00%
EY 4.01 5.48 4.87 5.80 3.27 8.16 3.14 4.16%
  YoY % -26.82% 12.53% -16.03% 77.37% -59.93% 159.87% -
  Horiz. % 127.71% 174.52% 155.10% 184.71% 104.14% 259.87% 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 0.78 0.62 0.61 0.65 0.87 0.65 0.48 8.42%
  YoY % 25.81% 1.64% -6.15% -25.29% 33.85% 35.42% -
  Horiz. % 162.50% 129.17% 127.08% 135.42% 181.25% 135.42% 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
 
 

395  406  614  1032 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.0850.00 
 MAHSING 1.130.00 
 LUSTER 0.1950.00 
 MLAB 0.03+0.005 
 DSONIC-WA 0.24+0.03 

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