Highlights

[MFCB] YoY Quarter Result on 2011-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 20-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     12.79%    YoY -     130.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 168,825 133,920 150,330 130,793 120,153 94,386 105,692 8.11%
  YoY % 26.06% -10.92% 14.94% 8.86% 27.30% -10.70% -
  Horiz. % 159.73% 126.71% 142.23% 123.75% 113.68% 89.30% 100.00%
PBT 31,657 30,428 29,338 35,040 16,550 17,374 26,536 2.98%
  YoY % 4.04% 3.72% -16.27% 111.72% -4.74% -34.53% -
  Horiz. % 119.30% 114.67% 110.56% 132.05% 62.37% 65.47% 100.00%
Tax -7,779 -7,783 -7,064 -6,450 -2,895 -4,092 -1,949 25.93%
  YoY % 0.05% -10.18% -9.52% -122.80% 29.25% -109.95% -
  Horiz. % 399.13% 399.33% 362.44% 330.94% 148.54% 209.95% 100.00%
NP 23,878 22,645 22,274 28,590 13,655 13,282 24,587 -0.49%
  YoY % 5.44% 1.67% -22.09% 109.37% 2.81% -45.98% -
  Horiz. % 97.12% 92.10% 90.59% 116.28% 55.54% 54.02% 100.00%
NP to SH 15,634 16,044 14,423 21,802 9,467 7,716 14,987 0.71%
  YoY % -2.56% 11.24% -33.85% 130.29% 22.69% -48.52% -
  Horiz. % 104.32% 107.05% 96.24% 145.47% 63.17% 51.48% 100.00%
Tax Rate 24.57 % 25.58 % 24.08 % 18.41 % 17.49 % 23.55 % 7.34 % 22.30%
  YoY % -3.95% 6.23% 30.80% 5.26% -25.73% 220.84% -
  Horiz. % 334.74% 348.50% 328.07% 250.82% 238.28% 320.84% 100.00%
Total Cost 144,947 111,275 128,056 102,203 106,498 81,104 81,105 10.16%
  YoY % 30.26% -13.10% 25.30% -4.03% 31.31% -0.00% -
  Horiz. % 178.72% 137.20% 157.89% 126.01% 131.31% 100.00% 100.00%
Net Worth 683,709 633,726 588,032 524,525 459,563 401,044 365,249 11.01%
  YoY % 7.89% 7.77% 12.11% 14.14% 14.59% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.82% 109.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 683,709 633,726 588,032 524,525 459,563 401,044 365,249 11.01%
  YoY % 7.89% 7.77% 12.11% 14.14% 14.59% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.82% 109.80% 100.00%
NOSH 222,706 223,143 231,508 228,054 229,781 234,528 235,644 -0.94%
  YoY % -0.20% -3.61% 1.51% -0.75% -2.02% -0.47% -
  Horiz. % 94.51% 94.69% 98.24% 96.78% 97.51% 99.53% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.14 % 16.91 % 14.82 % 21.86 % 11.36 % 14.07 % 23.26 % -7.96%
  YoY % -16.38% 14.10% -32.20% 92.43% -19.26% -39.51% -
  Horiz. % 60.79% 72.70% 63.71% 93.98% 48.84% 60.49% 100.00%
ROE 2.29 % 2.53 % 2.45 % 4.16 % 2.06 % 1.92 % 4.10 % -9.25%
  YoY % -9.49% 3.27% -41.11% 101.94% 7.29% -53.17% -
  Horiz. % 55.85% 61.71% 59.76% 101.46% 50.24% 46.83% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 75.81 60.02 64.93 57.35 52.29 40.24 44.85 9.14%
  YoY % 26.31% -7.56% 13.22% 9.68% 29.95% -10.28% -
  Horiz. % 169.03% 133.82% 144.77% 127.87% 116.59% 89.72% 100.00%
EPS 7.02 7.19 6.23 9.56 4.12 3.29 6.36 1.66%
  YoY % -2.36% 15.41% -34.83% 132.04% 25.23% -48.27% -
  Horiz. % 110.38% 113.05% 97.96% 150.31% 64.78% 51.73% 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 3.0700 2.8400 2.5400 2.3000 2.0000 1.7100 1.5500 12.06%
  YoY % 8.10% 11.81% 10.43% 15.00% 16.96% 10.32% -
  Horiz. % 198.06% 183.23% 163.87% 148.39% 129.03% 110.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.16 27.10 30.42 26.47 24.31 19.10 21.39 8.11%
  YoY % 26.05% -10.91% 14.92% 8.89% 27.28% -10.71% -
  Horiz. % 159.70% 126.69% 142.22% 123.75% 113.65% 89.29% 100.00%
EPS 3.16 3.25 2.92 4.41 1.92 1.56 3.03 0.70%
  YoY % -2.77% 11.30% -33.79% 129.69% 23.08% -48.51% -
  Horiz. % 104.29% 107.26% 96.37% 145.54% 63.37% 51.49% 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 1.3835 1.2824 1.1899 1.0614 0.9300 0.8115 0.7391 11.01%
  YoY % 7.88% 7.77% 12.11% 14.13% 14.60% 9.80% -
  Horiz. % 187.19% 173.51% 160.99% 143.61% 125.83% 109.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.2600 1.5800 1.6400 1.7200 1.5700 0.7300 1.1900 -
P/RPS 2.98 2.63 2.53 3.00 3.00 1.81 2.65 1.97%
  YoY % 13.31% 3.95% -15.67% 0.00% 65.75% -31.70% -
  Horiz. % 112.45% 99.25% 95.47% 113.21% 113.21% 68.30% 100.00%
P/EPS 32.19 21.97 26.32 17.99 38.11 22.19 18.71 9.46%
  YoY % 46.52% -16.53% 46.30% -52.79% 71.74% 18.60% -
  Horiz. % 172.05% 117.42% 140.67% 96.15% 203.69% 118.60% 100.00%
EY 3.11 4.55 3.80 5.56 2.62 4.51 5.34 -8.61%
  YoY % -31.65% 19.74% -31.65% 112.21% -41.91% -15.54% -
  Horiz. % 58.24% 85.21% 71.16% 104.12% 49.06% 84.46% 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 0.74 0.56 0.65 0.75 0.79 0.43 0.77 -0.66%
  YoY % 32.14% -13.85% -13.33% -5.06% 83.72% -44.16% -
  Horiz. % 96.10% 72.73% 84.42% 97.40% 102.60% 55.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 22/05/08 -
Price 2.2900 1.7900 1.6600 1.7400 1.6800 0.8800 1.2800 -
P/RPS 3.02 2.98 2.56 3.03 3.21 2.19 2.85 0.97%
  YoY % 1.34% 16.41% -15.51% -5.61% 46.58% -23.16% -
  Horiz. % 105.96% 104.56% 89.82% 106.32% 112.63% 76.84% 100.00%
P/EPS 32.62 24.90 26.65 18.20 40.78 26.75 20.13 8.37%
  YoY % 31.00% -6.57% 46.43% -55.37% 52.45% 32.89% -
  Horiz. % 162.05% 123.70% 132.39% 90.41% 202.58% 132.89% 100.00%
EY 3.07 4.02 3.75 5.49 2.45 3.74 4.97 -7.71%
  YoY % -23.63% 7.20% -31.69% 124.08% -34.49% -24.75% -
  Horiz. % 61.77% 80.89% 75.45% 110.46% 49.30% 75.25% 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 0.75 0.63 0.65 0.76 0.84 0.51 0.83 -1.67%
  YoY % 19.05% -3.08% -14.47% -9.52% 64.71% -38.55% -
  Horiz. % 90.36% 75.90% 78.31% 91.57% 101.20% 61.45% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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