Highlights

[MFCB] YoY Quarter Result on 2013-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -47.46%    YoY -     -6.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,302 159,196 160,279 188,142 170,246 169,182 136,720 5.29%
  YoY % 17.03% -0.68% -14.81% 10.51% 0.63% 23.74% -
  Horiz. % 136.27% 116.44% 117.23% 137.61% 124.52% 123.74% 100.00%
PBT 49,520 34,585 37,729 38,951 38,153 29,290 38,866 4.12%
  YoY % 43.18% -8.33% -3.14% 2.09% 30.26% -24.64% -
  Horiz. % 127.41% 88.99% 97.07% 100.22% 98.17% 75.36% 100.00%
Tax -7,806 -12,515 -14,355 -18,972 -12,731 -8,451 -8,067 -0.55%
  YoY % 37.63% 12.82% 24.34% -49.02% -50.64% -4.76% -
  Horiz. % 96.76% 155.14% 177.95% 235.18% 157.82% 104.76% 100.00%
NP 41,714 22,070 23,374 19,979 25,422 20,839 30,799 5.18%
  YoY % 89.01% -5.58% 16.99% -21.41% 21.99% -32.34% -
  Horiz. % 135.44% 71.66% 75.89% 64.87% 82.54% 67.66% 100.00%
NP to SH 34,585 11,461 14,270 12,132 12,957 7,584 19,330 10.17%
  YoY % 201.76% -19.68% 17.62% -6.37% 70.85% -60.77% -
  Horiz. % 178.92% 59.29% 73.82% 62.76% 67.03% 39.23% 100.00%
Tax Rate 15.76 % 36.19 % 38.05 % 48.71 % 33.37 % 28.85 % 20.76 % -4.48%
  YoY % -56.45% -4.89% -21.88% 45.97% 15.67% 38.97% -
  Horiz. % 75.92% 174.33% 183.29% 234.63% 160.74% 138.97% 100.00%
Total Cost 144,588 137,126 136,905 168,163 144,824 148,343 105,921 5.32%
  YoY % 5.44% 0.16% -18.59% 16.12% -2.37% 40.05% -
  Horiz. % 136.51% 129.46% 129.25% 158.76% 136.73% 140.05% 100.00%
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
  YoY % 30.16% 9.90% 8.86% 51.32% -1.21% -0.97% -
  Horiz. % 230.54% 177.12% 161.17% 148.05% 97.84% 99.03% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,365 11,127 11,131 10,017 9,198 13,624 12,611 -3.21%
  YoY % -6.85% -0.03% 11.12% 8.91% -32.49% 8.04% -
  Horiz. % 82.19% 88.23% 88.26% 79.43% 72.93% 108.04% 100.00%
Div Payout % 29.97 % 97.09 % 78.00 % 82.57 % 70.99 % 179.65 % 65.24 % -12.15%
  YoY % -69.13% 24.47% -5.53% 16.31% -60.48% 175.37% -
  Horiz. % 45.94% 148.82% 119.56% 126.56% 108.81% 275.37% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
  YoY % 30.16% 9.90% 8.86% 51.32% -1.21% -0.97% -
  Horiz. % 230.54% 177.12% 161.17% 148.05% 97.84% 99.03% 100.00%
NOSH 345,504 222,543 222,620 222,605 224,342 227,083 229,297 7.07%
  YoY % 55.25% -0.03% 0.01% -0.77% -1.21% -0.97% -
  Horiz. % 150.68% 97.05% 97.09% 97.08% 97.84% 99.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.39 % 13.86 % 14.58 % 10.62 % 14.93 % 12.32 % 22.53 % -0.10%
  YoY % 61.54% -4.94% 37.29% -28.87% 21.19% -45.32% -
  Horiz. % 99.38% 61.52% 64.71% 47.14% 66.27% 54.68% 100.00%
ROE 3.27 % 1.41 % 1.93 % 1.79 % 2.89 % 1.67 % 4.22 % -4.16%
  YoY % 131.91% -26.94% 7.82% -38.06% 73.05% -60.43% -
  Horiz. % 77.49% 33.41% 45.73% 42.42% 68.48% 39.57% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.92 71.53 72.00 84.52 75.89 74.50 59.63 -1.66%
  YoY % -24.62% -0.65% -14.81% 11.37% 1.87% 24.94% -
  Horiz. % 90.42% 119.96% 120.74% 141.74% 127.27% 124.94% 100.00%
EPS 9.07 5.15 6.41 5.45 5.77 3.34 8.42 1.25%
  YoY % 76.12% -19.66% 17.61% -5.55% 72.75% -60.33% -
  Horiz. % 107.72% 61.16% 76.13% 64.73% 68.53% 39.67% 100.00%
DPS 3.00 5.00 5.00 4.50 4.10 6.00 5.50 -9.60%
  YoY % -40.00% 0.00% 11.11% 9.76% -31.67% 9.09% -
  Horiz. % 54.55% 90.91% 90.91% 81.82% 74.55% 109.09% 100.00%
NAPS 3.0600 3.6500 3.3200 3.0500 2.0000 2.0000 2.0000 7.34%
  YoY % -16.16% 9.94% 8.85% 52.50% 0.00% 0.00% -
  Horiz. % 153.00% 182.50% 166.00% 152.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 461,249
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.39 34.51 34.75 40.79 36.91 36.68 29.64 5.29%
  YoY % 17.04% -0.69% -14.81% 10.51% 0.63% 23.75% -
  Horiz. % 136.27% 116.43% 117.24% 137.62% 124.53% 123.75% 100.00%
EPS 7.50 2.48 3.09 2.63 2.81 1.64 4.19 10.18%
  YoY % 202.42% -19.74% 17.49% -6.41% 71.34% -60.86% -
  Horiz. % 179.00% 59.19% 73.75% 62.77% 67.06% 39.14% 100.00%
DPS 2.25 2.41 2.41 2.17 1.99 2.95 2.73 -3.17%
  YoY % -6.64% 0.00% 11.06% 9.05% -32.54% 8.06% -
  Horiz. % 82.42% 88.28% 88.28% 79.49% 72.89% 108.06% 100.00%
NAPS 2.2921 1.7611 1.6024 1.4720 0.9728 0.9846 0.9942 14.92%
  YoY % 30.15% 9.90% 8.86% 51.32% -1.20% -0.97% -
  Horiz. % 230.55% 177.14% 161.17% 148.06% 97.85% 99.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1500 2.4900 2.4000 2.1800 1.6000 1.6900 1.7700 -
P/RPS 3.99 3.48 3.33 2.58 2.11 2.27 2.97 5.04%
  YoY % 14.66% 4.50% 29.07% 22.27% -7.05% -23.57% -
  Horiz. % 134.34% 117.17% 112.12% 86.87% 71.04% 76.43% 100.00%
P/EPS 21.48 48.35 37.44 40.00 27.70 50.60 21.00 0.38%
  YoY % -55.57% 29.14% -6.40% 44.40% -45.26% 140.95% -
  Horiz. % 102.29% 230.24% 178.29% 190.48% 131.90% 240.95% 100.00%
EY 4.66 2.07 2.67 2.50 3.61 1.98 4.76 -0.35%
  YoY % 125.12% -22.47% 6.80% -30.75% 82.32% -58.40% -
  Horiz. % 97.90% 43.49% 56.09% 52.52% 75.84% 41.60% 100.00%
DY 1.40 2.01 2.08 2.06 2.56 3.55 3.11 -12.45%
  YoY % -30.35% -3.37% 0.97% -19.53% -27.89% 14.15% -
  Horiz. % 45.02% 64.63% 66.88% 66.24% 82.32% 114.15% 100.00%
P/NAPS 0.70 0.68 0.72 0.71 0.80 0.85 0.89 -3.92%
  YoY % 2.94% -5.56% 1.41% -11.25% -5.88% -4.49% -
  Horiz. % 78.65% 76.40% 80.90% 79.78% 89.89% 95.51% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.8100 2.3000 2.4800 2.3300 1.5900 1.7300 1.7000 -
P/RPS 5.21 3.22 3.44 2.76 2.10 2.32 2.85 10.57%
  YoY % 61.80% -6.40% 24.64% 31.43% -9.48% -18.60% -
  Horiz. % 182.81% 112.98% 120.70% 96.84% 73.68% 81.40% 100.00%
P/EPS 28.07 44.66 38.69 42.75 27.53 51.80 20.17 5.66%
  YoY % -37.15% 15.43% -9.50% 55.29% -46.85% 156.82% -
  Horiz. % 139.17% 221.42% 191.82% 211.95% 136.49% 256.82% 100.00%
EY 3.56 2.24 2.58 2.34 3.63 1.93 4.96 -5.37%
  YoY % 58.93% -13.18% 10.26% -35.54% 88.08% -61.09% -
  Horiz. % 71.77% 45.16% 52.02% 47.18% 73.19% 38.91% 100.00%
DY 1.07 2.17 2.02 1.93 2.58 3.47 3.24 -16.85%
  YoY % -50.69% 7.43% 4.66% -25.19% -25.65% 7.10% -
  Horiz. % 33.02% 66.98% 62.35% 59.57% 79.63% 107.10% 100.00%
P/NAPS 0.92 0.63 0.75 0.76 0.80 0.87 0.85 1.33%
  YoY % 46.03% -16.00% -1.32% -5.00% -8.05% 2.35% -
  Horiz. % 108.24% 74.12% 88.24% 89.41% 94.12% 102.35% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

252  303  466  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.15+0.03 
 VC 0.075+0.015 
 MLAB 0.02+0.005 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 LAMBO 0.0150.00 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers