Highlights

[MFCB] YoY TTM Result on 2011-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     4.04%    YoY -     13.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 684,991 614,717 633,353 553,133 512,206 474,386 474,638 6.30%
  YoY % 11.43% -2.94% 14.50% 7.99% 7.97% -0.05% -
  Horiz. % 144.32% 129.51% 133.44% 116.54% 107.92% 99.95% 100.00%
PBT 153,016 145,822 123,290 144,662 123,504 68,376 101,185 7.13%
  YoY % 4.93% 18.28% -14.77% 17.13% 80.62% -32.42% -
  Horiz. % 151.22% 144.11% 121.85% 142.97% 122.06% 67.58% 100.00%
Tax -49,245 -40,010 -30,309 -28,055 -20,194 -12,053 -9,066 32.57%
  YoY % -23.08% -32.01% -8.03% -38.93% -67.54% -32.95% -
  Horiz. % 543.18% 441.32% 334.32% 309.45% 222.74% 132.95% 100.00%
NP 103,771 105,812 92,981 116,607 103,310 56,323 92,119 2.00%
  YoY % -1.93% 13.80% -20.26% 12.87% 83.42% -38.86% -
  Horiz. % 112.65% 114.86% 100.94% 126.58% 112.15% 61.14% 100.00%
NP to SH 68,366 69,396 55,159 80,664 70,915 37,974 54,109 3.97%
  YoY % -1.48% 25.81% -31.62% 13.75% 86.75% -29.82% -
  Horiz. % 126.35% 128.25% 101.94% 149.08% 131.06% 70.18% 100.00%
Tax Rate 32.18 % 27.44 % 24.58 % 19.39 % 16.35 % 17.63 % 8.96 % 23.74%
  YoY % 17.27% 11.64% 26.77% 18.59% -7.26% 96.76% -
  Horiz. % 359.15% 306.25% 274.33% 216.41% 182.48% 196.76% 100.00%
Total Cost 581,220 508,905 540,372 436,526 408,896 418,063 382,519 7.22%
  YoY % 14.21% -5.82% 23.79% 6.76% -2.19% 9.29% -
  Horiz. % 151.95% 133.04% 141.27% 114.12% 106.90% 109.29% 100.00%
Net Worth 692,825 648,742 584,932 539,826 472,827 418,437 383,971 10.33%
  YoY % 6.80% 10.91% 8.36% 14.17% 13.00% 8.98% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.98% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,700 15,886 20,374 19,444 16,233 12,908 13,002 4.26%
  YoY % 5.13% -22.03% 4.78% 19.78% 25.76% -0.73% -
  Horiz. % 128.44% 122.17% 156.69% 149.54% 124.84% 99.27% 100.00%
Div Payout % 24.43 % 22.89 % 36.94 % 24.11 % 22.89 % 33.99 % 24.03 % 0.28%
  YoY % 6.73% -38.03% 53.21% 5.33% -32.66% 41.45% -
  Horiz. % 101.66% 95.26% 153.72% 100.33% 95.26% 141.45% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 692,825 648,742 584,932 539,826 472,827 418,437 383,971 10.33%
  YoY % 6.80% 10.91% 8.36% 14.17% 13.00% 8.98% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.98% 100.00%
NOSH 222,773 222,935 224,973 227,774 229,527 233,763 235,565 -0.93%
  YoY % -0.07% -0.91% -1.23% -0.76% -1.81% -0.76% -
  Horiz. % 94.57% 94.64% 95.50% 96.69% 97.44% 99.24% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.15 % 17.21 % 14.68 % 21.08 % 20.17 % 11.87 % 19.41 % -4.04%
  YoY % -11.97% 17.23% -30.36% 4.51% 69.92% -38.85% -
  Horiz. % 78.05% 88.67% 75.63% 108.60% 103.92% 61.15% 100.00%
ROE 9.87 % 10.70 % 9.43 % 14.94 % 15.00 % 9.08 % 14.09 % -5.76%
  YoY % -7.76% 13.47% -36.88% -0.40% 65.20% -35.56% -
  Horiz. % 70.05% 75.94% 66.93% 106.03% 106.46% 64.44% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 307.48 275.74 281.52 242.84 223.16 202.93 201.49 7.30%
  YoY % 11.51% -2.05% 15.93% 8.82% 9.97% 0.71% -
  Horiz. % 152.60% 136.85% 139.72% 120.52% 110.75% 100.71% 100.00%
EPS 30.69 31.13 24.52 35.41 30.90 16.24 22.97 4.95%
  YoY % -1.41% 26.96% -30.75% 14.60% 90.27% -29.30% -
  Horiz. % 133.61% 135.52% 106.75% 154.16% 134.52% 70.70% 100.00%
DPS 7.50 7.10 9.06 8.50 7.00 5.50 5.50 5.30%
  YoY % 5.63% -21.63% 6.59% 21.43% 27.27% 0.00% -
  Horiz. % 136.36% 129.09% 164.73% 154.55% 127.27% 100.00% 100.00%
NAPS 3.1100 2.9100 2.6000 2.3700 2.0600 1.7900 1.6300 11.36%
  YoY % 6.87% 11.92% 9.70% 15.05% 15.08% 9.82% -
  Horiz. % 190.80% 178.53% 159.51% 145.40% 126.38% 109.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 138.61 124.39 128.16 111.93 103.65 96.00 96.05 6.30%
  YoY % 11.43% -2.94% 14.50% 7.99% 7.97% -0.05% -
  Horiz. % 144.31% 129.51% 133.43% 116.53% 107.91% 99.95% 100.00%
EPS 13.83 14.04 11.16 16.32 14.35 7.68 10.95 3.97%
  YoY % -1.50% 25.81% -31.62% 13.73% 86.85% -29.86% -
  Horiz. % 126.30% 128.22% 101.92% 149.04% 131.05% 70.14% 100.00%
DPS 3.38 3.21 4.12 3.93 3.28 2.61 2.63 4.27%
  YoY % 5.30% -22.09% 4.83% 19.82% 25.67% -0.76% -
  Horiz. % 128.52% 122.05% 156.65% 149.43% 124.71% 99.24% 100.00%
NAPS 1.4020 1.3128 1.1837 1.0924 0.9568 0.8467 0.7770 10.33%
  YoY % 6.79% 10.91% 8.36% 14.17% 13.00% 8.97% -
  Horiz. % 180.44% 168.96% 152.34% 140.59% 123.14% 108.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.2400 1.7000 1.6800 1.6900 1.6500 0.9500 1.1400 -
P/RPS 0.73 0.62 0.60 0.70 0.74 0.47 0.57 4.21%
  YoY % 17.74% 3.33% -14.29% -5.41% 57.45% -17.54% -
  Horiz. % 128.07% 108.77% 105.26% 122.81% 129.82% 82.46% 100.00%
P/EPS 7.30 5.46 6.85 4.77 5.34 5.85 4.96 6.65%
  YoY % 33.70% -20.29% 43.61% -10.67% -8.72% 17.94% -
  Horiz. % 147.18% 110.08% 138.10% 96.17% 107.66% 117.94% 100.00%
EY 13.70 18.31 14.59 20.95 18.72 17.10 20.15 -6.23%
  YoY % -25.18% 25.50% -30.36% 11.91% 9.47% -15.14% -
  Horiz. % 67.99% 90.87% 72.41% 103.97% 92.90% 84.86% 100.00%
DY 3.35 4.18 5.39 5.03 4.24 5.79 4.82 -5.88%
  YoY % -19.86% -22.45% 7.16% 18.63% -26.77% 20.12% -
  Horiz. % 69.50% 86.72% 111.83% 104.36% 87.97% 120.12% 100.00%
P/NAPS 0.72 0.58 0.65 0.71 0.80 0.53 0.70 0.47%
  YoY % 24.14% -10.77% -8.45% -11.25% 50.94% -24.29% -
  Horiz. % 102.86% 82.86% 92.86% 101.43% 114.29% 75.71% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 21/08/08 -
Price 2.2700 1.8200 1.6900 1.5500 1.7000 1.0900 1.0300 -
P/RPS 0.74 0.66 0.60 0.64 0.76 0.54 0.51 6.40%
  YoY % 12.12% 10.00% -6.25% -15.79% 40.74% 5.88% -
  Horiz. % 145.10% 129.41% 117.65% 125.49% 149.02% 105.88% 100.00%
P/EPS 7.40 5.85 6.89 4.38 5.50 6.71 4.48 8.72%
  YoY % 26.50% -15.09% 57.31% -20.36% -18.03% 49.78% -
  Horiz. % 165.18% 130.58% 153.79% 97.77% 122.77% 149.78% 100.00%
EY 13.52 17.10 14.51 22.85 18.17 14.90 22.30 -8.00%
  YoY % -20.94% 17.85% -36.50% 25.76% 21.95% -33.18% -
  Horiz. % 60.63% 76.68% 65.07% 102.47% 81.48% 66.82% 100.00%
DY 3.30 3.90 5.36 5.48 4.12 5.05 5.34 -7.71%
  YoY % -15.38% -27.24% -2.19% 33.01% -18.42% -5.43% -
  Horiz. % 61.80% 73.03% 100.37% 102.62% 77.15% 94.57% 100.00%
P/NAPS 0.73 0.63 0.65 0.65 0.83 0.61 0.63 2.48%
  YoY % 15.87% -3.08% 0.00% -21.69% 36.07% -3.17% -
  Horiz. % 115.87% 100.00% 103.17% 103.17% 131.75% 96.83% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS