Highlights

[MFCB] YoY Quarter Result on 2009-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 20-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     39.35%    YoY -     -48.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 150,330 130,793 120,153 94,386 105,692 115,018 112,688 4.92%
  YoY % 14.94% 8.86% 27.30% -10.70% -8.11% 2.07% -
  Horiz. % 133.40% 116.07% 106.62% 83.76% 93.79% 102.07% 100.00%
PBT 29,338 35,040 16,550 17,374 26,536 21,702 20,048 6.55%
  YoY % -16.27% 111.72% -4.74% -34.53% 22.27% 8.25% -
  Horiz. % 146.34% 174.78% 82.55% 86.66% 132.36% 108.25% 100.00%
Tax -7,064 -6,450 -2,895 -4,092 -1,949 -4,865 -10,089 -5.76%
  YoY % -9.52% -122.80% 29.25% -109.95% 59.94% 51.78% -
  Horiz. % 70.02% 63.93% 28.69% 40.56% 19.32% 48.22% 100.00%
NP 22,274 28,590 13,655 13,282 24,587 16,837 9,959 14.34%
  YoY % -22.09% 109.37% 2.81% -45.98% 46.03% 69.06% -
  Horiz. % 223.66% 287.08% 137.11% 133.37% 246.88% 169.06% 100.00%
NP to SH 14,423 21,802 9,467 7,716 14,987 11,442 9,959 6.36%
  YoY % -33.85% 130.29% 22.69% -48.52% 30.98% 14.89% -
  Horiz. % 144.82% 218.92% 95.06% 77.48% 150.49% 114.89% 100.00%
Tax Rate 24.08 % 18.41 % 17.49 % 23.55 % 7.34 % 22.42 % 50.32 % -11.55%
  YoY % 30.80% 5.26% -25.73% 220.84% -67.26% -55.45% -
  Horiz. % 47.85% 36.59% 34.76% 46.80% 14.59% 44.55% 100.00%
Total Cost 128,056 102,203 106,498 81,104 81,105 98,181 102,729 3.74%
  YoY % 25.30% -4.03% 31.31% -0.00% -17.39% -4.43% -
  Horiz. % 124.65% 99.49% 103.67% 78.95% 78.95% 95.57% 100.00%
Net Worth 588,032 524,525 459,563 401,044 365,249 326,914 287,914 12.63%
  YoY % 12.11% 14.14% 14.59% 9.80% 11.73% 13.55% -
  Horiz. % 204.24% 182.18% 159.62% 139.29% 126.86% 113.55% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 588,032 524,525 459,563 401,044 365,249 326,914 287,914 12.63%
  YoY % 12.11% 14.14% 14.59% 9.80% 11.73% 13.55% -
  Horiz. % 204.24% 182.18% 159.62% 139.29% 126.86% 113.55% 100.00%
NOSH 231,508 228,054 229,781 234,528 235,644 236,894 235,995 -0.32%
  YoY % 1.51% -0.75% -2.02% -0.47% -0.53% 0.38% -
  Horiz. % 98.10% 96.64% 97.37% 99.38% 99.85% 100.38% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.82 % 21.86 % 11.36 % 14.07 % 23.26 % 14.64 % 8.84 % 8.98%
  YoY % -32.20% 92.43% -19.26% -39.51% 58.88% 65.61% -
  Horiz. % 167.65% 247.29% 128.51% 159.16% 263.12% 165.61% 100.00%
ROE 2.45 % 4.16 % 2.06 % 1.92 % 4.10 % 3.50 % 3.46 % -5.59%
  YoY % -41.11% 101.94% 7.29% -53.17% 17.14% 1.16% -
  Horiz. % 70.81% 120.23% 59.54% 55.49% 118.50% 101.16% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 64.93 57.35 52.29 40.24 44.85 48.55 47.75 5.25%
  YoY % 13.22% 9.68% 29.95% -10.28% -7.62% 1.68% -
  Horiz. % 135.98% 120.10% 109.51% 84.27% 93.93% 101.68% 100.00%
EPS 6.23 9.56 4.12 3.29 6.36 4.83 4.22 6.70%
  YoY % -34.83% 132.04% 25.23% -48.27% 31.68% 14.45% -
  Horiz. % 147.63% 226.54% 97.63% 77.96% 150.71% 114.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.5400 2.3000 2.0000 1.7100 1.5500 1.3800 1.2200 12.99%
  YoY % 10.43% 15.00% 16.96% 10.32% 12.32% 13.11% -
  Horiz. % 208.20% 188.52% 163.93% 140.16% 127.05% 113.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.42 26.47 24.31 19.10 21.39 23.27 22.80 4.92%
  YoY % 14.92% 8.89% 27.28% -10.71% -8.08% 2.06% -
  Horiz. % 133.42% 116.10% 106.62% 83.77% 93.82% 102.06% 100.00%
EPS 2.92 4.41 1.92 1.56 3.03 2.32 2.02 6.33%
  YoY % -33.79% 129.69% 23.08% -48.51% 30.60% 14.85% -
  Horiz. % 144.55% 218.32% 95.05% 77.23% 150.00% 114.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1899 1.0614 0.9300 0.8115 0.7391 0.6615 0.5826 12.63%
  YoY % 12.11% 14.13% 14.60% 9.80% 11.73% 13.54% -
  Horiz. % 204.24% 182.18% 159.63% 139.29% 126.86% 113.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.6400 1.7200 1.5700 0.7300 1.1900 1.6000 0.9800 -
P/RPS 2.53 3.00 3.00 1.81 2.65 3.30 2.05 3.57%
  YoY % -15.67% 0.00% 65.75% -31.70% -19.70% 60.98% -
  Horiz. % 123.41% 146.34% 146.34% 88.29% 129.27% 160.98% 100.00%
P/EPS 26.32 17.99 38.11 22.19 18.71 33.13 23.22 2.11%
  YoY % 46.30% -52.79% 71.74% 18.60% -43.53% 42.68% -
  Horiz. % 113.35% 77.48% 164.13% 95.56% 80.58% 142.68% 100.00%
EY 3.80 5.56 2.62 4.51 5.34 3.02 4.31 -2.08%
  YoY % -31.65% 112.21% -41.91% -15.54% 76.82% -29.93% -
  Horiz. % 88.17% 129.00% 60.79% 104.64% 123.90% 70.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.75 0.79 0.43 0.77 1.16 0.80 -3.40%
  YoY % -13.33% -5.06% 83.72% -44.16% -33.62% 45.00% -
  Horiz. % 81.25% 93.75% 98.75% 53.75% 96.25% 145.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 20/05/11 20/05/10 20/05/09 22/05/08 30/05/07 25/05/06 -
Price 1.6600 1.7400 1.6800 0.8800 1.2800 1.2700 1.0100 -
P/RPS 2.56 3.03 3.21 2.19 2.85 2.62 2.12 3.19%
  YoY % -15.51% -5.61% 46.58% -23.16% 8.78% 23.58% -
  Horiz. % 120.75% 142.92% 151.42% 103.30% 134.43% 123.58% 100.00%
P/EPS 26.65 18.20 40.78 26.75 20.13 26.29 23.93 1.81%
  YoY % 46.43% -55.37% 52.45% 32.89% -23.43% 9.86% -
  Horiz. % 111.37% 76.06% 170.41% 111.78% 84.12% 109.86% 100.00%
EY 3.75 5.49 2.45 3.74 4.97 3.80 4.18 -1.79%
  YoY % -31.69% 124.08% -34.49% -24.75% 30.79% -9.09% -
  Horiz. % 89.71% 131.34% 58.61% 89.47% 118.90% 90.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.76 0.84 0.51 0.83 0.92 0.83 -3.99%
  YoY % -14.47% -9.52% 64.71% -38.55% -9.78% 10.84% -
  Horiz. % 78.31% 91.57% 101.20% 61.45% 100.00% 110.84% 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
 
 

136  136  522  1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 AT 0.205-0.005 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 ARMADA 0.315-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ASIABIO-OR 0.0150.00 
 ALAM-WA 0.04+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