Highlights

[MFCB] YoY Quarter Result on 2010-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     37.64%    YoY -     20.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 188,142 170,246 169,182 136,720 141,711 123,392 122,751 7.37%
  YoY % 10.51% 0.63% 23.74% -3.52% 14.85% 0.52% -
  Horiz. % 153.27% 138.69% 137.83% 111.38% 115.45% 100.52% 100.00%
PBT 38,951 38,153 29,290 38,866 34,305 9,734 19,332 12.37%
  YoY % 2.09% 30.26% -24.64% 13.30% 252.42% -49.65% -
  Horiz. % 201.48% 197.36% 151.51% 201.04% 177.45% 50.35% 100.00%
Tax -18,972 -12,731 -8,451 -8,067 -8,191 -1,658 -3,147 34.87%
  YoY % -49.02% -50.64% -4.76% 1.51% -394.03% 47.31% -
  Horiz. % 602.86% 404.54% 268.54% 256.34% 260.28% 52.69% 100.00%
NP 19,979 25,422 20,839 30,799 26,114 8,076 16,185 3.57%
  YoY % -21.41% 21.99% -32.34% 17.94% 223.35% -50.10% -
  Horiz. % 123.44% 157.07% 128.76% 190.29% 161.35% 49.90% 100.00%
NP to SH 12,132 12,957 7,584 19,330 16,067 5,537 7,795 7.64%
  YoY % -6.37% 70.85% -60.77% 20.31% 190.18% -28.97% -
  Horiz. % 155.64% 166.22% 97.29% 247.98% 206.12% 71.03% 100.00%
Tax Rate 48.71 % 33.37 % 28.85 % 20.76 % 23.88 % 17.03 % 16.28 % 20.02%
  YoY % 45.97% 15.67% 38.97% -13.07% 40.22% 4.61% -
  Horiz. % 299.20% 204.98% 177.21% 127.52% 146.68% 104.61% 100.00%
Total Cost 168,163 144,824 148,343 105,921 115,597 115,316 106,566 7.89%
  YoY % 16.12% -2.37% 40.05% -8.37% 0.24% 8.21% -
  Horiz. % 157.80% 135.90% 139.20% 99.39% 108.47% 108.21% 100.00%
Net Worth 678,946 448,684 454,166 458,594 444,753 235,220 236,903 19.16%
  YoY % 51.32% -1.21% -0.97% 3.11% 89.08% -0.71% -
  Horiz. % 286.59% 189.40% 191.71% 193.58% 187.74% 99.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,017 9,198 13,624 12,611 11,642 8,232 8,291 3.20%
  YoY % 8.91% -32.49% 8.04% 8.32% 41.42% -0.71% -
  Horiz. % 120.81% 110.93% 164.32% 152.10% 140.42% 99.29% 100.00%
Div Payout % 82.57 % 70.99 % 179.65 % 65.24 % 72.46 % 148.69 % 106.37 % -4.13%
  YoY % 16.31% -60.48% 175.37% -9.96% -51.27% 39.79% -
  Horiz. % 77.63% 66.74% 168.89% 61.33% 68.12% 139.79% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 678,946 448,684 454,166 458,594 444,753 235,220 236,903 19.16%
  YoY % 51.32% -1.21% -0.97% 3.11% 89.08% -0.71% -
  Horiz. % 286.59% 189.40% 191.71% 193.58% 187.74% 99.29% 100.00%
NOSH 222,605 224,342 227,083 229,297 232,855 235,220 236,903 -1.03%
  YoY % -0.77% -1.21% -0.97% -1.53% -1.01% -0.71% -
  Horiz. % 93.96% 94.70% 95.85% 96.79% 98.29% 99.29% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.62 % 14.93 % 12.32 % 22.53 % 18.43 % 6.54 % 13.19 % -3.54%
  YoY % -28.87% 21.19% -45.32% 22.25% 181.80% -50.42% -
  Horiz. % 80.52% 113.19% 93.40% 170.81% 139.73% 49.58% 100.00%
ROE 1.79 % 2.89 % 1.67 % 4.22 % 3.61 % 2.35 % 3.29 % -9.64%
  YoY % -38.06% 73.05% -60.43% 16.90% 53.62% -28.57% -
  Horiz. % 54.41% 87.84% 50.76% 128.27% 109.73% 71.43% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 84.52 75.89 74.50 59.63 60.86 52.46 51.81 8.49%
  YoY % 11.37% 1.87% 24.94% -2.02% 16.01% 1.25% -
  Horiz. % 163.13% 146.48% 143.79% 115.09% 117.47% 101.25% 100.00%
EPS 5.45 5.77 3.34 8.42 6.90 2.35 3.28 8.82%
  YoY % -5.55% 72.75% -60.33% 22.03% 193.62% -28.35% -
  Horiz. % 166.16% 175.91% 101.83% 256.71% 210.37% 71.65% 100.00%
DPS 4.50 4.10 6.00 5.50 5.00 3.50 3.50 4.27%
  YoY % 9.76% -31.67% 9.09% 10.00% 42.86% 0.00% -
  Horiz. % 128.57% 117.14% 171.43% 157.14% 142.86% 100.00% 100.00%
NAPS 3.0500 2.0000 2.0000 2.0000 1.9100 1.0000 1.0000 20.40%
  YoY % 52.50% 0.00% 0.00% 4.71% 91.00% 0.00% -
  Horiz. % 305.00% 200.00% 200.00% 200.00% 191.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 38.07 34.45 34.24 27.67 28.68 24.97 24.84 7.37%
  YoY % 10.51% 0.61% 23.74% -3.52% 14.86% 0.52% -
  Horiz. % 153.26% 138.69% 137.84% 111.39% 115.46% 100.52% 100.00%
EPS 2.45 2.62 1.53 3.91 3.25 1.12 1.58 7.58%
  YoY % -6.49% 71.24% -60.87% 20.31% 190.18% -29.11% -
  Horiz. % 155.06% 165.82% 96.84% 247.47% 205.70% 70.89% 100.00%
DPS 2.03 1.86 2.76 2.55 2.36 1.67 1.68 3.20%
  YoY % 9.14% -32.61% 8.24% 8.05% 41.32% -0.60% -
  Horiz. % 120.83% 110.71% 164.29% 151.79% 140.48% 99.40% 100.00%
NAPS 1.3739 0.9079 0.9190 0.9280 0.9000 0.4760 0.4794 19.16%
  YoY % 51.33% -1.21% -0.97% 3.11% 89.08% -0.71% -
  Horiz. % 286.59% 189.38% 191.70% 193.58% 187.73% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.1800 1.6000 1.6900 1.7700 1.4100 0.8100 1.4100 -
P/RPS 2.58 2.11 2.27 2.97 2.32 1.54 2.72 -0.88%
  YoY % 22.27% -7.05% -23.57% 28.02% 50.65% -43.38% -
  Horiz. % 94.85% 77.57% 83.46% 109.19% 85.29% 56.62% 100.00%
P/EPS 40.00 27.70 50.60 21.00 20.43 34.41 42.85 -1.14%
  YoY % 44.40% -45.26% 140.95% 2.79% -40.63% -19.70% -
  Horiz. % 93.35% 64.64% 118.09% 49.01% 47.68% 80.30% 100.00%
EY 2.50 3.61 1.98 4.76 4.89 2.91 2.33 1.18%
  YoY % -30.75% 82.32% -58.40% -2.66% 68.04% 24.89% -
  Horiz. % 107.30% 154.94% 84.98% 204.29% 209.87% 124.89% 100.00%
DY 2.06 2.56 3.55 3.11 3.55 4.32 2.48 -3.04%
  YoY % -19.53% -27.89% 14.15% -12.39% -17.82% 74.19% -
  Horiz. % 83.06% 103.23% 143.15% 125.40% 143.15% 174.19% 100.00%
P/NAPS 0.71 0.80 0.85 0.89 0.74 0.81 1.41 -10.80%
  YoY % -11.25% -5.88% -4.49% 20.27% -8.64% -42.55% -
  Horiz. % 50.35% 56.74% 60.28% 63.12% 52.48% 57.45% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 2.3300 1.5900 1.7300 1.7000 1.5700 0.7100 1.2500 -
P/RPS 2.76 2.10 2.32 2.85 2.58 1.35 2.41 2.28%
  YoY % 31.43% -9.48% -18.60% 10.47% 91.11% -43.98% -
  Horiz. % 114.52% 87.14% 96.27% 118.26% 107.05% 56.02% 100.00%
P/EPS 42.75 27.53 51.80 20.17 22.75 30.16 37.99 1.99%
  YoY % 55.29% -46.85% 156.82% -11.34% -24.57% -20.61% -
  Horiz. % 112.53% 72.47% 136.35% 53.09% 59.88% 79.39% 100.00%
EY 2.34 3.63 1.93 4.96 4.39 3.32 2.63 -1.93%
  YoY % -35.54% 88.08% -61.09% 12.98% 32.23% 26.24% -
  Horiz. % 88.97% 138.02% 73.38% 188.59% 166.92% 126.24% 100.00%
DY 1.93 2.58 3.47 3.24 3.18 4.93 2.80 -6.01%
  YoY % -25.19% -25.65% 7.10% 1.89% -35.50% 76.07% -
  Horiz. % 68.93% 92.14% 123.93% 115.71% 113.57% 176.07% 100.00%
P/NAPS 0.76 0.80 0.87 0.85 0.82 0.71 1.25 -7.95%
  YoY % -5.00% -8.05% 2.35% 3.66% 15.49% -43.20% -
  Horiz. % 60.80% 64.00% 69.60% 68.00% 65.60% 56.80% 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