Highlights

[MFCB] YoY Quarter Result on 2011-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -62.49%    YoY -     -60.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 160,279 188,142 170,246 169,182 136,720 141,711 123,392 4.45%
  YoY % -14.81% 10.51% 0.63% 23.74% -3.52% 14.85% -
  Horiz. % 129.89% 152.48% 137.97% 137.11% 110.80% 114.85% 100.00%
PBT 37,729 38,951 38,153 29,290 38,866 34,305 9,734 25.32%
  YoY % -3.14% 2.09% 30.26% -24.64% 13.30% 252.42% -
  Horiz. % 387.60% 400.15% 391.96% 300.90% 399.28% 352.42% 100.00%
Tax -14,355 -18,972 -12,731 -8,451 -8,067 -8,191 -1,658 43.27%
  YoY % 24.34% -49.02% -50.64% -4.76% 1.51% -394.03% -
  Horiz. % 865.80% 1,144.27% 767.85% 509.71% 486.55% 494.03% 100.00%
NP 23,374 19,979 25,422 20,839 30,799 26,114 8,076 19.37%
  YoY % 16.99% -21.41% 21.99% -32.34% 17.94% 223.35% -
  Horiz. % 289.43% 247.39% 314.78% 258.04% 381.36% 323.35% 100.00%
NP to SH 14,270 12,132 12,957 7,584 19,330 16,067 5,537 17.08%
  YoY % 17.62% -6.37% 70.85% -60.77% 20.31% 190.18% -
  Horiz. % 257.72% 219.11% 234.01% 136.97% 349.11% 290.18% 100.00%
Tax Rate 38.05 % 48.71 % 33.37 % 28.85 % 20.76 % 23.88 % 17.03 % 14.33%
  YoY % -21.88% 45.97% 15.67% 38.97% -13.07% 40.22% -
  Horiz. % 223.43% 286.02% 195.95% 169.41% 121.90% 140.22% 100.00%
Total Cost 136,905 168,163 144,824 148,343 105,921 115,597 115,316 2.90%
  YoY % -18.59% 16.12% -2.37% 40.05% -8.37% 0.24% -
  Horiz. % 118.72% 145.83% 125.59% 128.64% 91.85% 100.24% 100.00%
Net Worth 739,101 678,946 448,684 454,166 458,594 444,753 235,220 21.01%
  YoY % 8.86% 51.32% -1.21% -0.97% 3.11% 89.08% -
  Horiz. % 314.22% 288.64% 190.75% 193.08% 194.96% 189.08% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 11,131 10,017 9,198 13,624 12,611 11,642 8,232 5.15%
  YoY % 11.12% 8.91% -32.49% 8.04% 8.32% 41.42% -
  Horiz. % 135.20% 121.68% 111.73% 165.50% 153.19% 141.42% 100.00%
Div Payout % 78.00 % 82.57 % 70.99 % 179.65 % 65.24 % 72.46 % 148.69 % -10.19%
  YoY % -5.53% 16.31% -60.48% 175.37% -9.96% -51.27% -
  Horiz. % 52.46% 55.53% 47.74% 120.82% 43.88% 48.73% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 739,101 678,946 448,684 454,166 458,594 444,753 235,220 21.01%
  YoY % 8.86% 51.32% -1.21% -0.97% 3.11% 89.08% -
  Horiz. % 314.22% 288.64% 190.75% 193.08% 194.96% 189.08% 100.00%
NOSH 222,620 222,605 224,342 227,083 229,297 232,855 235,220 -0.91%
  YoY % 0.01% -0.77% -1.21% -0.97% -1.53% -1.01% -
  Horiz. % 94.64% 94.64% 95.38% 96.54% 97.48% 98.99% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.58 % 10.62 % 14.93 % 12.32 % 22.53 % 18.43 % 6.54 % 14.29%
  YoY % 37.29% -28.87% 21.19% -45.32% 22.25% 181.80% -
  Horiz. % 222.94% 162.39% 228.29% 188.38% 344.50% 281.80% 100.00%
ROE 1.93 % 1.79 % 2.89 % 1.67 % 4.22 % 3.61 % 2.35 % -3.23%
  YoY % 7.82% -38.06% 73.05% -60.43% 16.90% 53.62% -
  Horiz. % 82.13% 76.17% 122.98% 71.06% 179.57% 153.62% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 72.00 84.52 75.89 74.50 59.63 60.86 52.46 5.42%
  YoY % -14.81% 11.37% 1.87% 24.94% -2.02% 16.01% -
  Horiz. % 137.25% 161.11% 144.66% 142.01% 113.67% 116.01% 100.00%
EPS 6.41 5.45 5.77 3.34 8.42 6.90 2.35 18.19%
  YoY % 17.61% -5.55% 72.75% -60.33% 22.03% 193.62% -
  Horiz. % 272.77% 231.91% 245.53% 142.13% 358.30% 293.62% 100.00%
DPS 5.00 4.50 4.10 6.00 5.50 5.00 3.50 6.12%
  YoY % 11.11% 9.76% -31.67% 9.09% 10.00% 42.86% -
  Horiz. % 142.86% 128.57% 117.14% 171.43% 157.14% 142.86% 100.00%
NAPS 3.3200 3.0500 2.0000 2.0000 2.0000 1.9100 1.0000 22.13%
  YoY % 8.85% 52.50% 0.00% 0.00% 4.71% 91.00% -
  Horiz. % 332.00% 305.00% 200.00% 200.00% 200.00% 191.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.43 38.07 34.45 34.24 27.67 28.68 24.97 4.45%
  YoY % -14.81% 10.51% 0.61% 23.74% -3.52% 14.86% -
  Horiz. % 129.88% 152.46% 137.97% 137.12% 110.81% 114.86% 100.00%
EPS 2.89 2.45 2.62 1.53 3.91 3.25 1.12 17.11%
  YoY % 17.96% -6.49% 71.24% -60.87% 20.31% 190.18% -
  Horiz. % 258.04% 218.75% 233.93% 136.61% 349.11% 290.18% 100.00%
DPS 2.25 2.03 1.86 2.76 2.55 2.36 1.67 5.09%
  YoY % 10.84% 9.14% -32.61% 8.24% 8.05% 41.32% -
  Horiz. % 134.73% 121.56% 111.38% 165.27% 152.69% 141.32% 100.00%
NAPS 1.4956 1.3739 0.9079 0.9190 0.9280 0.9000 0.4760 21.01%
  YoY % 8.86% 51.33% -1.21% -0.97% 3.11% 89.08% -
  Horiz. % 314.20% 288.63% 190.74% 193.07% 194.96% 189.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.4000 2.1800 1.6000 1.6900 1.7700 1.4100 0.8100 -
P/RPS 3.33 2.58 2.11 2.27 2.97 2.32 1.54 13.71%
  YoY % 29.07% 22.27% -7.05% -23.57% 28.02% 50.65% -
  Horiz. % 216.23% 167.53% 137.01% 147.40% 192.86% 150.65% 100.00%
P/EPS 37.44 40.00 27.70 50.60 21.00 20.43 34.41 1.42%
  YoY % -6.40% 44.40% -45.26% 140.95% 2.79% -40.63% -
  Horiz. % 108.81% 116.25% 80.50% 147.05% 61.03% 59.37% 100.00%
EY 2.67 2.50 3.61 1.98 4.76 4.89 2.91 -1.42%
  YoY % 6.80% -30.75% 82.32% -58.40% -2.66% 68.04% -
  Horiz. % 91.75% 85.91% 124.05% 68.04% 163.57% 168.04% 100.00%
DY 2.08 2.06 2.56 3.55 3.11 3.55 4.32 -11.46%
  YoY % 0.97% -19.53% -27.89% 14.15% -12.39% -17.82% -
  Horiz. % 48.15% 47.69% 59.26% 82.18% 71.99% 82.18% 100.00%
P/NAPS 0.72 0.71 0.80 0.85 0.89 0.74 0.81 -1.94%
  YoY % 1.41% -11.25% -5.88% -4.49% 20.27% -8.64% -
  Horiz. % 88.89% 87.65% 98.77% 104.94% 109.88% 91.36% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.4800 2.3300 1.5900 1.7300 1.7000 1.5700 0.7100 -
P/RPS 3.44 2.76 2.10 2.32 2.85 2.58 1.35 16.86%
  YoY % 24.64% 31.43% -9.48% -18.60% 10.47% 91.11% -
  Horiz. % 254.81% 204.44% 155.56% 171.85% 211.11% 191.11% 100.00%
P/EPS 38.69 42.75 27.53 51.80 20.17 22.75 30.16 4.24%
  YoY % -9.50% 55.29% -46.85% 156.82% -11.34% -24.57% -
  Horiz. % 128.28% 141.74% 91.28% 171.75% 66.88% 75.43% 100.00%
EY 2.58 2.34 3.63 1.93 4.96 4.39 3.32 -4.11%
  YoY % 10.26% -35.54% 88.08% -61.09% 12.98% 32.23% -
  Horiz. % 77.71% 70.48% 109.34% 58.13% 149.40% 132.23% 100.00%
DY 2.02 1.93 2.58 3.47 3.24 3.18 4.93 -13.81%
  YoY % 4.66% -25.19% -25.65% 7.10% 1.89% -35.50% -
  Horiz. % 40.97% 39.15% 52.33% 70.39% 65.72% 64.50% 100.00%
P/NAPS 0.75 0.76 0.80 0.87 0.85 0.82 0.71 0.92%
  YoY % -1.32% -5.00% -8.05% 2.35% 3.66% 15.49% -
  Horiz. % 105.63% 107.04% 112.68% 122.54% 119.72% 115.49% 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
 
 

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