Highlights

[MFCB] YoY Quarter Result on 2012-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     36.14%    YoY -     -12.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 145,766 164,331 148,994 152,849 151,962 127,049 110,941 4.65%
  YoY % -11.30% 10.29% -2.52% 0.58% 19.61% 14.52% -
  Horiz. % 131.39% 148.12% 134.30% 137.78% 136.98% 114.52% 100.00%
PBT 45,142 42,797 41,571 33,297 36,348 30,082 37,021 3.36%
  YoY % 5.48% 2.95% 24.85% -8.39% 20.83% -18.74% -
  Horiz. % 121.94% 115.60% 112.29% 89.94% 98.18% 81.26% 100.00%
Tax -10,540 -10,646 -9,550 -8,092 -7,241 -6,896 -5,061 13.00%
  YoY % 1.00% -11.48% -18.02% -11.75% -5.00% -36.26% -
  Horiz. % 208.26% 210.35% 188.70% 159.89% 143.07% 136.26% 100.00%
NP 34,602 32,151 32,021 25,205 29,107 23,186 31,960 1.33%
  YoY % 7.62% 0.41% 27.04% -13.41% 25.54% -27.45% -
  Horiz. % 108.27% 100.60% 100.19% 78.86% 91.07% 72.55% 100.00%
NP to SH 26,536 22,485 23,090 17,611 20,216 14,044 23,025 2.39%
  YoY % 18.02% -2.62% 31.11% -12.89% 43.95% -39.01% -
  Horiz. % 115.25% 97.65% 100.28% 76.49% 87.80% 60.99% 100.00%
Tax Rate 23.35 % 24.88 % 22.97 % 24.30 % 19.92 % 22.92 % 13.67 % 9.33%
  YoY % -6.15% 8.32% -5.47% 21.99% -13.09% 67.67% -
  Horiz. % 170.81% 182.00% 168.03% 177.76% 145.72% 167.67% 100.00%
Total Cost 111,164 132,180 116,973 127,644 122,855 103,863 78,981 5.86%
  YoY % -15.90% 13.00% -8.36% 3.90% 18.29% 31.50% -
  Horiz. % 140.75% 167.36% 148.10% 161.61% 155.55% 131.50% 100.00%
Net Worth 812,553 719,074 679,773 593,023 539,548 495,670 433,905 11.02%
  YoY % 13.00% 5.78% 14.63% 9.91% 8.85% 14.23% -
  Horiz. % 187.27% 165.72% 156.66% 136.67% 124.35% 114.23% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 6,678 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 25.17 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 812,553 719,074 679,773 593,023 539,548 495,670 433,905 11.02%
  YoY % 13.00% 5.78% 14.63% 9.91% 8.85% 14.23% -
  Horiz. % 187.27% 165.72% 156.66% 136.67% 124.35% 114.23% 100.00%
NOSH 222,617 222,623 222,876 224,630 227,657 229,477 233,282 -0.78%
  YoY % -0.00% -0.11% -0.78% -1.33% -0.79% -1.63% -
  Horiz. % 95.43% 95.43% 95.54% 96.29% 97.59% 98.37% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.74 % 19.56 % 21.49 % 16.49 % 19.15 % 18.25 % 28.81 % -3.17%
  YoY % 21.37% -8.98% 30.32% -13.89% 4.93% -36.65% -
  Horiz. % 82.40% 67.89% 74.59% 57.24% 66.47% 63.35% 100.00%
ROE 3.27 % 3.13 % 3.40 % 2.97 % 3.75 % 2.83 % 5.31 % -7.76%
  YoY % 4.47% -7.94% 14.48% -20.80% 32.51% -46.70% -
  Horiz. % 61.58% 58.95% 64.03% 55.93% 70.62% 53.30% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 65.48 73.82 66.85 68.04 66.75 55.36 47.56 5.47%
  YoY % -11.30% 10.43% -1.75% 1.93% 20.57% 16.40% -
  Horiz. % 137.68% 155.21% 140.56% 143.06% 140.35% 116.40% 100.00%
EPS 11.92 10.10 10.36 7.84 8.88 6.12 9.87 3.19%
  YoY % 18.02% -2.51% 32.14% -11.71% 45.10% -37.99% -
  Horiz. % 120.77% 102.33% 104.96% 79.43% 89.97% 62.01% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 3.6500 3.2300 3.0500 2.6400 2.3700 2.1600 1.8600 11.89%
  YoY % 13.00% 5.90% 15.53% 11.39% 9.72% 16.13% -
  Horiz. % 196.24% 173.66% 163.98% 141.94% 127.42% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.50 33.25 30.15 30.93 30.75 25.71 22.45 4.65%
  YoY % -11.28% 10.28% -2.52% 0.59% 19.60% 14.52% -
  Horiz. % 131.40% 148.11% 134.30% 137.77% 136.97% 114.52% 100.00%
EPS 5.37 4.55 4.67 3.56 4.09 2.84 4.66 2.39%
  YoY % 18.02% -2.57% 31.18% -12.96% 44.01% -39.06% -
  Horiz. % 115.24% 97.64% 100.21% 76.39% 87.77% 60.94% 100.00%
DPS 1.35 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. % 100.00% - - - - - -
NAPS 1.6443 1.4551 1.3756 1.2000 1.0918 1.0030 0.8780 11.02%
  YoY % 13.00% 5.78% 14.63% 9.91% 8.85% 14.24% -
  Horiz. % 187.28% 165.73% 156.67% 136.67% 124.35% 114.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.5300 2.6600 1.8000 1.6500 1.4500 1.8400 1.1700 -
P/RPS 3.86 3.60 2.69 2.42 2.17 3.32 2.46 7.79%
  YoY % 7.22% 33.83% 11.16% 11.52% -34.64% 34.96% -
  Horiz. % 156.91% 146.34% 109.35% 98.37% 88.21% 134.96% 100.00%
P/EPS 21.22 26.34 17.37 21.05 16.33 30.07 11.85 10.19%
  YoY % -19.44% 51.64% -17.48% 28.90% -45.69% 153.76% -
  Horiz. % 179.07% 222.28% 146.58% 177.64% 137.81% 253.76% 100.00%
EY 4.71 3.80 5.76 4.75 6.12 3.33 8.44 -9.26%
  YoY % 23.95% -34.03% 21.26% -22.39% 83.78% -60.55% -
  Horiz. % 55.81% 45.02% 68.25% 56.28% 72.51% 39.45% 100.00%
DY 1.19 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. % 100.00% - - - - - -
P/NAPS 0.69 0.82 0.59 0.62 0.61 0.85 0.63 1.53%
  YoY % -15.85% 38.98% -4.84% 1.64% -28.24% 34.92% -
  Horiz. % 109.52% 130.16% 93.65% 98.41% 96.83% 134.92% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 -
Price 2.5000 2.5200 1.8900 1.6100 1.5300 1.8700 1.2100 -
P/RPS 3.82 3.41 2.83 2.37 2.29 3.38 2.54 7.03%
  YoY % 12.02% 20.49% 19.41% 3.49% -32.25% 33.07% -
  Horiz. % 150.39% 134.25% 111.42% 93.31% 90.16% 133.07% 100.00%
P/EPS 20.97 24.95 18.24 20.54 17.23 30.56 12.26 9.35%
  YoY % -15.95% 36.79% -11.20% 19.21% -43.62% 149.27% -
  Horiz. % 171.04% 203.51% 148.78% 167.54% 140.54% 249.27% 100.00%
EY 4.77 4.01 5.48 4.87 5.80 3.27 8.16 -8.56%
  YoY % 18.95% -26.82% 12.53% -16.03% 77.37% -59.93% -
  Horiz. % 58.46% 49.14% 67.16% 59.68% 71.08% 40.07% 100.00%
DY 1.20 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. % 100.00% - - - - - -
P/NAPS 0.68 0.78 0.62 0.61 0.65 0.87 0.65 0.75%
  YoY % -12.82% 25.81% 1.64% -6.15% -25.29% 33.85% -
  Horiz. % 104.62% 120.00% 95.38% 93.85% 100.00% 133.85% 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
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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