Highlights

[MFCB] YoY Quarter Result on 2013-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.34%    YoY -     31.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 215,021 145,766 164,331 148,994 152,849 151,962 127,049 9.16%
  YoY % 47.51% -11.30% 10.29% -2.52% 0.58% 19.61% -
  Horiz. % 169.24% 114.73% 129.34% 117.27% 120.31% 119.61% 100.00%
PBT 51,451 45,142 42,797 41,571 33,297 36,348 30,082 9.35%
  YoY % 13.98% 5.48% 2.95% 24.85% -8.39% 20.83% -
  Horiz. % 171.04% 150.06% 142.27% 138.19% 110.69% 120.83% 100.00%
Tax -7,109 -10,540 -10,646 -9,550 -8,092 -7,241 -6,896 0.51%
  YoY % 32.55% 1.00% -11.48% -18.02% -11.75% -5.00% -
  Horiz. % 103.09% 152.84% 154.38% 138.49% 117.34% 105.00% 100.00%
NP 44,342 34,602 32,151 32,021 25,205 29,107 23,186 11.40%
  YoY % 28.15% 7.62% 0.41% 27.04% -13.41% 25.54% -
  Horiz. % 191.24% 149.24% 138.67% 138.10% 108.71% 125.54% 100.00%
NP to SH 35,908 26,536 22,485 23,090 17,611 20,216 14,044 16.92%
  YoY % 35.32% 18.02% -2.62% 31.11% -12.89% 43.95% -
  Horiz. % 255.68% 188.95% 160.10% 164.41% 125.40% 143.95% 100.00%
Tax Rate 13.82 % 23.35 % 24.88 % 22.97 % 24.30 % 19.92 % 22.92 % -8.08%
  YoY % -40.81% -6.15% 8.32% -5.47% 21.99% -13.09% -
  Horiz. % 60.30% 101.88% 108.55% 100.22% 106.02% 86.91% 100.00%
Total Cost 170,679 111,164 132,180 116,973 127,644 122,855 103,863 8.62%
  YoY % 53.54% -15.90% 13.00% -8.36% 3.90% 18.29% -
  Horiz. % 164.33% 107.03% 127.26% 112.62% 122.90% 118.29% 100.00%
Net Worth 969,968 812,553 719,074 679,773 593,023 539,548 495,670 11.83%
  YoY % 19.37% 13.00% 5.78% 14.63% 9.91% 8.85% -
  Horiz. % 195.69% 163.93% 145.07% 137.14% 119.64% 108.85% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 6,678 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.17 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 969,968 812,553 719,074 679,773 593,023 539,548 495,670 11.83%
  YoY % 19.37% 13.00% 5.78% 14.63% 9.91% 8.85% -
  Horiz. % 195.69% 163.93% 145.07% 137.14% 119.64% 108.85% 100.00%
NOSH 334,472 222,617 222,623 222,876 224,630 227,657 229,477 6.47%
  YoY % 50.25% -0.00% -0.11% -0.78% -1.33% -0.79% -
  Horiz. % 145.75% 97.01% 97.01% 97.12% 97.89% 99.21% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.62 % 23.74 % 19.56 % 21.49 % 16.49 % 19.15 % 18.25 % 2.05%
  YoY % -13.14% 21.37% -8.98% 30.32% -13.89% 4.93% -
  Horiz. % 112.99% 130.08% 107.18% 117.75% 90.36% 104.93% 100.00%
ROE 3.70 % 3.27 % 3.13 % 3.40 % 2.97 % 3.75 % 2.83 % 4.56%
  YoY % 13.15% 4.47% -7.94% 14.48% -20.80% 32.51% -
  Horiz. % 130.74% 115.55% 110.60% 120.14% 104.95% 132.51% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 64.29 65.48 73.82 66.85 68.04 66.75 55.36 2.52%
  YoY % -1.82% -11.30% 10.43% -1.75% 1.93% 20.57% -
  Horiz. % 116.13% 118.28% 133.35% 120.76% 122.90% 120.57% 100.00%
EPS 10.74 11.92 10.10 10.36 7.84 8.88 6.12 9.82%
  YoY % -9.90% 18.02% -2.51% 32.14% -11.71% 45.10% -
  Horiz. % 175.49% 194.77% 165.03% 169.28% 128.10% 145.10% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 2.9000 3.6500 3.2300 3.0500 2.6400 2.3700 2.1600 5.03%
  YoY % -20.55% 13.00% 5.90% 15.53% 11.39% 9.72% -
  Horiz. % 134.26% 168.98% 149.54% 141.20% 122.22% 109.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.51 29.50 33.25 30.15 30.93 30.75 25.71 9.16%
  YoY % 47.49% -11.28% 10.28% -2.52% 0.59% 19.60% -
  Horiz. % 169.23% 114.74% 129.33% 117.27% 120.30% 119.60% 100.00%
EPS 7.27 5.37 4.55 4.67 3.56 4.09 2.84 16.94%
  YoY % 35.38% 18.02% -2.57% 31.18% -12.96% 44.01% -
  Horiz. % 255.99% 189.08% 160.21% 164.44% 125.35% 144.01% 100.00%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.9628 1.6443 1.4551 1.3756 1.2000 1.0918 1.0030 11.83%
  YoY % 19.37% 13.00% 5.78% 14.63% 9.91% 8.85% -
  Horiz. % 195.69% 163.94% 145.07% 137.15% 119.64% 108.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.9900 2.5300 2.6600 1.8000 1.6500 1.4500 1.8400 -
P/RPS 3.10 3.86 3.60 2.69 2.42 2.17 3.32 -1.14%
  YoY % -19.69% 7.22% 33.83% 11.16% 11.52% -34.64% -
  Horiz. % 93.37% 116.27% 108.43% 81.02% 72.89% 65.36% 100.00%
P/EPS 18.54 21.22 26.34 17.37 21.05 16.33 30.07 -7.74%
  YoY % -12.63% -19.44% 51.64% -17.48% 28.90% -45.69% -
  Horiz. % 61.66% 70.57% 87.60% 57.77% 70.00% 54.31% 100.00%
EY 5.39 4.71 3.80 5.76 4.75 6.12 3.33 8.35%
  YoY % 14.44% 23.95% -34.03% 21.26% -22.39% 83.78% -
  Horiz. % 161.86% 141.44% 114.11% 172.97% 142.64% 183.78% 100.00%
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.69 0.69 0.82 0.59 0.62 0.61 0.85 -3.41%
  YoY % 0.00% -15.85% 38.98% -4.84% 1.64% -28.24% -
  Horiz. % 81.18% 81.18% 96.47% 69.41% 72.94% 71.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 -
Price 2.3400 2.5000 2.5200 1.8900 1.6100 1.5300 1.8700 -
P/RPS 3.64 3.82 3.41 2.83 2.37 2.29 3.38 1.24%
  YoY % -4.71% 12.02% 20.49% 19.41% 3.49% -32.25% -
  Horiz. % 107.69% 113.02% 100.89% 83.73% 70.12% 67.75% 100.00%
P/EPS 21.80 20.97 24.95 18.24 20.54 17.23 30.56 -5.47%
  YoY % 3.96% -15.95% 36.79% -11.20% 19.21% -43.62% -
  Horiz. % 71.34% 68.62% 81.64% 59.69% 67.21% 56.38% 100.00%
EY 4.59 4.77 4.01 5.48 4.87 5.80 3.27 5.81%
  YoY % -3.77% 18.95% -26.82% 12.53% -16.03% 77.37% -
  Horiz. % 140.37% 145.87% 122.63% 167.58% 148.93% 177.37% 100.00%
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.81 0.68 0.78 0.62 0.61 0.65 0.87 -1.18%
  YoY % 19.12% -12.82% 25.81% 1.64% -6.15% -25.29% -
  Horiz. % 93.10% 78.16% 89.66% 71.26% 70.11% 74.71% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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