Highlights

[MFCB] YoY Quarter Result on 2012-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -26.43%    YoY -     70.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 159,196 160,279 188,142 170,246 169,182 136,720 141,711 1.96%
  YoY % -0.68% -14.81% 10.51% 0.63% 23.74% -3.52% -
  Horiz. % 112.34% 113.10% 132.76% 120.14% 119.39% 96.48% 100.00%
PBT 34,585 37,729 38,951 38,153 29,290 38,866 34,305 0.14%
  YoY % -8.33% -3.14% 2.09% 30.26% -24.64% 13.30% -
  Horiz. % 100.82% 109.98% 113.54% 111.22% 85.38% 113.30% 100.00%
Tax -12,515 -14,355 -18,972 -12,731 -8,451 -8,067 -8,191 7.32%
  YoY % 12.82% 24.34% -49.02% -50.64% -4.76% 1.51% -
  Horiz. % 152.79% 175.25% 231.62% 155.43% 103.17% 98.49% 100.00%
NP 22,070 23,374 19,979 25,422 20,839 30,799 26,114 -2.76%
  YoY % -5.58% 16.99% -21.41% 21.99% -32.34% 17.94% -
  Horiz. % 84.51% 89.51% 76.51% 97.35% 79.80% 117.94% 100.00%
NP to SH 11,461 14,270 12,132 12,957 7,584 19,330 16,067 -5.47%
  YoY % -19.68% 17.62% -6.37% 70.85% -60.77% 20.31% -
  Horiz. % 71.33% 88.82% 75.51% 80.64% 47.20% 120.31% 100.00%
Tax Rate 36.19 % 38.05 % 48.71 % 33.37 % 28.85 % 20.76 % 23.88 % 7.17%
  YoY % -4.89% -21.88% 45.97% 15.67% 38.97% -13.07% -
  Horiz. % 151.55% 159.34% 203.98% 139.74% 120.81% 86.93% 100.00%
Total Cost 137,126 136,905 168,163 144,824 148,343 105,921 115,597 2.89%
  YoY % 0.16% -18.59% 16.12% -2.37% 40.05% -8.37% -
  Horiz. % 118.62% 118.43% 145.47% 125.28% 128.33% 91.63% 100.00%
Net Worth 812,284 739,101 678,946 448,684 454,166 458,594 444,753 10.55%
  YoY % 9.90% 8.86% 51.32% -1.21% -0.97% 3.11% -
  Horiz. % 182.64% 166.18% 152.66% 100.88% 102.12% 103.11% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,127 11,131 10,017 9,198 13,624 12,611 11,642 -0.75%
  YoY % -0.03% 11.12% 8.91% -32.49% 8.04% 8.32% -
  Horiz. % 95.57% 95.60% 86.04% 79.00% 117.03% 108.32% 100.00%
Div Payout % 97.09 % 78.00 % 82.57 % 70.99 % 179.65 % 65.24 % 72.46 % 5.00%
  YoY % 24.47% -5.53% 16.31% -60.48% 175.37% -9.96% -
  Horiz. % 133.99% 107.65% 113.95% 97.97% 247.93% 90.04% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 812,284 739,101 678,946 448,684 454,166 458,594 444,753 10.55%
  YoY % 9.90% 8.86% 51.32% -1.21% -0.97% 3.11% -
  Horiz. % 182.64% 166.18% 152.66% 100.88% 102.12% 103.11% 100.00%
NOSH 222,543 222,620 222,605 224,342 227,083 229,297 232,855 -0.75%
  YoY % -0.03% 0.01% -0.77% -1.21% -0.97% -1.53% -
  Horiz. % 95.57% 95.60% 95.60% 96.34% 97.52% 98.47% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.86 % 14.58 % 10.62 % 14.93 % 12.32 % 22.53 % 18.43 % -4.64%
  YoY % -4.94% 37.29% -28.87% 21.19% -45.32% 22.25% -
  Horiz. % 75.20% 79.11% 57.62% 81.01% 66.85% 122.25% 100.00%
ROE 1.41 % 1.93 % 1.79 % 2.89 % 1.67 % 4.22 % 3.61 % -14.50%
  YoY % -26.94% 7.82% -38.06% 73.05% -60.43% 16.90% -
  Horiz. % 39.06% 53.46% 49.58% 80.06% 46.26% 116.90% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.53 72.00 84.52 75.89 74.50 59.63 60.86 2.73%
  YoY % -0.65% -14.81% 11.37% 1.87% 24.94% -2.02% -
  Horiz. % 117.53% 118.30% 138.88% 124.70% 122.41% 97.98% 100.00%
EPS 5.15 6.41 5.45 5.77 3.34 8.42 6.90 -4.76%
  YoY % -19.66% 17.61% -5.55% 72.75% -60.33% 22.03% -
  Horiz. % 74.64% 92.90% 78.99% 83.62% 48.41% 122.03% 100.00%
DPS 5.00 5.00 4.50 4.10 6.00 5.50 5.00 -
  YoY % 0.00% 11.11% 9.76% -31.67% 9.09% 10.00% -
  Horiz. % 100.00% 100.00% 90.00% 82.00% 120.00% 110.00% 100.00%
NAPS 3.6500 3.3200 3.0500 2.0000 2.0000 2.0000 1.9100 11.39%
  YoY % 9.94% 8.85% 52.50% 0.00% 0.00% 4.71% -
  Horiz. % 191.10% 173.82% 159.69% 104.71% 104.71% 104.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.21 32.43 38.07 34.45 34.24 27.67 28.68 1.95%
  YoY % -0.68% -14.81% 10.51% 0.61% 23.74% -3.52% -
  Horiz. % 112.31% 113.08% 132.74% 120.12% 119.39% 96.48% 100.00%
EPS 2.32 2.89 2.45 2.62 1.53 3.91 3.25 -5.46%
  YoY % -19.72% 17.96% -6.49% 71.24% -60.87% 20.31% -
  Horiz. % 71.38% 88.92% 75.38% 80.62% 47.08% 120.31% 100.00%
DPS 2.25 2.25 2.03 1.86 2.76 2.55 2.36 -0.79%
  YoY % 0.00% 10.84% 9.14% -32.61% 8.24% 8.05% -
  Horiz. % 95.34% 95.34% 86.02% 78.81% 116.95% 108.05% 100.00%
NAPS 1.6437 1.4956 1.3739 0.9079 0.9190 0.9280 0.9000 10.55%
  YoY % 9.90% 8.86% 51.33% -1.21% -0.97% 3.11% -
  Horiz. % 182.63% 166.18% 152.66% 100.88% 102.11% 103.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4900 2.4000 2.1800 1.6000 1.6900 1.7700 1.4100 -
P/RPS 3.48 3.33 2.58 2.11 2.27 2.97 2.32 6.99%
  YoY % 4.50% 29.07% 22.27% -7.05% -23.57% 28.02% -
  Horiz. % 150.00% 143.53% 111.21% 90.95% 97.84% 128.02% 100.00%
P/EPS 48.35 37.44 40.00 27.70 50.60 21.00 20.43 15.43%
  YoY % 29.14% -6.40% 44.40% -45.26% 140.95% 2.79% -
  Horiz. % 236.66% 183.26% 195.79% 135.58% 247.67% 102.79% 100.00%
EY 2.07 2.67 2.50 3.61 1.98 4.76 4.89 -13.34%
  YoY % -22.47% 6.80% -30.75% 82.32% -58.40% -2.66% -
  Horiz. % 42.33% 54.60% 51.12% 73.82% 40.49% 97.34% 100.00%
DY 2.01 2.08 2.06 2.56 3.55 3.11 3.55 -9.04%
  YoY % -3.37% 0.97% -19.53% -27.89% 14.15% -12.39% -
  Horiz. % 56.62% 58.59% 58.03% 72.11% 100.00% 87.61% 100.00%
P/NAPS 0.68 0.72 0.71 0.80 0.85 0.89 0.74 -1.40%
  YoY % -5.56% 1.41% -11.25% -5.88% -4.49% 20.27% -
  Horiz. % 91.89% 97.30% 95.95% 108.11% 114.86% 120.27% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.3000 2.4800 2.3300 1.5900 1.7300 1.7000 1.5700 -
P/RPS 3.22 3.44 2.76 2.10 2.32 2.85 2.58 3.76%
  YoY % -6.40% 24.64% 31.43% -9.48% -18.60% 10.47% -
  Horiz. % 124.81% 133.33% 106.98% 81.40% 89.92% 110.47% 100.00%
P/EPS 44.66 38.69 42.75 27.53 51.80 20.17 22.75 11.89%
  YoY % 15.43% -9.50% 55.29% -46.85% 156.82% -11.34% -
  Horiz. % 196.31% 170.07% 187.91% 121.01% 227.69% 88.66% 100.00%
EY 2.24 2.58 2.34 3.63 1.93 4.96 4.39 -10.60%
  YoY % -13.18% 10.26% -35.54% 88.08% -61.09% 12.98% -
  Horiz. % 51.03% 58.77% 53.30% 82.69% 43.96% 112.98% 100.00%
DY 2.17 2.02 1.93 2.58 3.47 3.24 3.18 -6.17%
  YoY % 7.43% 4.66% -25.19% -25.65% 7.10% 1.89% -
  Horiz. % 68.24% 63.52% 60.69% 81.13% 109.12% 101.89% 100.00%
P/NAPS 0.63 0.75 0.76 0.80 0.87 0.85 0.82 -4.30%
  YoY % -16.00% -1.32% -5.00% -8.05% 2.35% 3.66% -
  Horiz. % 76.83% 91.46% 92.68% 97.56% 106.10% 103.66% 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
 
 

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