Highlights

[MFCB] YoY Quarter Result on 2013-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     23.82%    YoY -     11.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 217,907 135,840 168,825 133,920 150,330 130,793 120,153 10.42%
  YoY % 60.41% -19.54% 26.06% -10.92% 14.94% 8.86% -
  Horiz. % 181.36% 113.06% 140.51% 111.46% 125.12% 108.86% 100.00%
PBT 40,309 33,421 31,657 30,428 29,338 35,040 16,550 15.98%
  YoY % 20.61% 5.57% 4.04% 3.72% -16.27% 111.72% -
  Horiz. % 243.56% 201.94% 191.28% 183.85% 177.27% 211.72% 100.00%
Tax -8,834 -8,686 -7,779 -7,783 -7,064 -6,450 -2,895 20.41%
  YoY % -1.70% -11.66% 0.05% -10.18% -9.52% -122.80% -
  Horiz. % 305.15% 300.03% 268.70% 268.84% 244.01% 222.80% 100.00%
NP 31,475 24,735 23,878 22,645 22,274 28,590 13,655 14.92%
  YoY % 27.25% 3.59% 5.44% 1.67% -22.09% 109.37% -
  Horiz. % 230.50% 181.14% 174.87% 165.84% 163.12% 209.37% 100.00%
NP to SH 23,595 18,667 15,634 16,044 14,423 21,802 9,467 16.42%
  YoY % 26.40% 19.40% -2.56% 11.24% -33.85% 130.29% -
  Horiz. % 249.23% 197.18% 165.14% 169.47% 152.35% 230.29% 100.00%
Tax Rate 21.92 % 25.99 % 24.57 % 25.58 % 24.08 % 18.41 % 17.49 % 3.83%
  YoY % -15.66% 5.78% -3.95% 6.23% 30.80% 5.26% -
  Horiz. % 125.33% 148.60% 140.48% 146.26% 137.68% 105.26% 100.00%
Total Cost 186,432 111,105 144,947 111,275 128,056 102,203 106,498 9.77%
  YoY % 67.80% -23.35% 30.26% -13.10% 25.30% -4.03% -
  Horiz. % 175.06% 104.33% 136.10% 104.49% 120.24% 95.97% 100.00%
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.49%
  YoY % -11.39% 10.64% 7.89% 7.77% 12.11% 14.14% -
  Horiz. % 145.86% 164.61% 148.77% 137.90% 127.95% 114.14% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.49%
  YoY % -11.39% 10.64% 7.89% 7.77% 12.11% 14.14% -
  Horiz. % 145.86% 164.61% 148.77% 137.90% 127.95% 114.14% 100.00%
NOSH 223,437 222,491 222,706 223,143 231,508 228,054 229,781 -0.47%
  YoY % 0.43% -0.10% -0.20% -3.61% 1.51% -0.75% -
  Horiz. % 97.24% 96.83% 96.92% 97.11% 100.75% 99.25% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.44 % 18.21 % 14.14 % 16.91 % 14.82 % 21.86 % 11.36 % 4.08%
  YoY % -20.70% 28.78% -16.38% 14.10% -32.20% 92.43% -
  Horiz. % 127.11% 160.30% 124.47% 148.86% 130.46% 192.43% 100.00%
ROE 3.52 % 2.47 % 2.29 % 2.53 % 2.45 % 4.16 % 2.06 % 9.33%
  YoY % 42.51% 7.86% -9.49% 3.27% -41.11% 101.94% -
  Horiz. % 170.87% 119.90% 111.17% 122.82% 118.93% 201.94% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.52 61.05 75.81 60.02 64.93 57.35 52.29 10.94%
  YoY % 59.74% -19.47% 26.31% -7.56% 13.22% 9.68% -
  Horiz. % 186.50% 116.75% 144.98% 114.78% 124.17% 109.68% 100.00%
EPS 9.26 8.39 7.02 7.19 6.23 9.56 4.12 14.44%
  YoY % 10.37% 19.52% -2.36% 15.41% -34.83% 132.04% -
  Horiz. % 224.76% 203.64% 170.39% 174.51% 151.21% 232.04% 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 3.0000 3.4000 3.0700 2.8400 2.5400 2.3000 2.0000 6.98%
  YoY % -11.76% 10.75% 8.10% 11.81% 10.43% 15.00% -
  Horiz. % 150.00% 170.00% 153.50% 142.00% 127.00% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.10 27.49 34.16 27.10 30.42 26.47 24.31 10.43%
  YoY % 60.42% -19.53% 26.05% -10.91% 14.92% 8.89% -
  Horiz. % 181.41% 113.08% 140.52% 111.48% 125.13% 108.89% 100.00%
EPS 4.77 3.78 3.16 3.25 2.92 4.41 1.92 16.36%
  YoY % 26.19% 19.62% -2.77% 11.30% -33.79% 129.69% -
  Horiz. % 248.44% 196.88% 164.58% 169.27% 152.08% 229.69% 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 1.3564 1.5308 1.3835 1.2824 1.1899 1.0614 0.9300 6.49%
  YoY % -11.39% 10.65% 7.88% 7.77% 12.11% 14.13% -
  Horiz. % 145.85% 164.60% 148.76% 137.89% 127.95% 114.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.8400 2.5200 2.2600 1.5800 1.6400 1.7200 1.5700 -
P/RPS 1.89 4.13 2.98 2.63 2.53 3.00 3.00 -7.41%
  YoY % -54.24% 38.59% 13.31% 3.95% -15.67% 0.00% -
  Horiz. % 63.00% 137.67% 99.33% 87.67% 84.33% 100.00% 100.00%
P/EPS 17.42 30.04 32.19 21.97 26.32 17.99 38.11 -12.22%
  YoY % -42.01% -6.68% 46.52% -16.53% 46.30% -52.79% -
  Horiz. % 45.71% 78.82% 84.47% 57.65% 69.06% 47.21% 100.00%
EY 5.74 3.33 3.11 4.55 3.80 5.56 2.62 13.95%
  YoY % 72.37% 7.07% -31.65% 19.74% -31.65% 112.21% -
  Horiz. % 219.08% 127.10% 118.70% 173.66% 145.04% 212.21% 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 0.61 0.74 0.74 0.56 0.65 0.75 0.79 -4.21%
  YoY % -17.57% 0.00% 32.14% -13.85% -13.33% -5.06% -
  Horiz. % 77.22% 93.67% 93.67% 70.89% 82.28% 94.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 -
Price 1.7000 2.4200 2.2900 1.7900 1.6600 1.7400 1.6800 -
P/RPS 1.74 3.96 3.02 2.98 2.56 3.03 3.21 -9.69%
  YoY % -56.06% 31.13% 1.34% 16.41% -15.51% -5.61% -
  Horiz. % 54.21% 123.36% 94.08% 92.83% 79.75% 94.39% 100.00%
P/EPS 16.10 28.84 32.62 24.90 26.65 18.20 40.78 -14.34%
  YoY % -44.17% -11.59% 31.00% -6.57% 46.43% -55.37% -
  Horiz. % 39.48% 70.72% 79.99% 61.06% 65.35% 44.63% 100.00%
EY 6.21 3.47 3.07 4.02 3.75 5.49 2.45 16.75%
  YoY % 78.96% 13.03% -23.63% 7.20% -31.69% 124.08% -
  Horiz. % 253.47% 141.63% 125.31% 164.08% 153.06% 224.08% 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 0.57 0.71 0.75 0.63 0.65 0.76 0.84 -6.25%
  YoY % -19.72% -5.33% 19.05% -3.08% -14.47% -9.52% -
  Horiz. % 67.86% 84.52% 89.29% 75.00% 77.38% 90.48% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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