Highlights

[MFCB] YoY TTM Result on 2013-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     16.54%    YoY -     25.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 720,444 608,334 684,991 614,717 633,353 553,133 512,206 5.84%
  YoY % 18.43% -11.19% 11.43% -2.94% 14.50% 7.99% -
  Horiz. % 140.66% 118.77% 133.73% 120.01% 123.65% 107.99% 100.00%
PBT 168,029 148,323 153,016 145,822 123,290 144,662 123,504 5.26%
  YoY % 13.29% -3.07% 4.93% 18.28% -14.77% 17.13% -
  Horiz. % 136.05% 120.10% 123.90% 118.07% 99.83% 117.13% 100.00%
Tax -43,540 -41,816 -49,245 -40,010 -30,309 -28,055 -20,194 13.65%
  YoY % -4.12% 15.09% -23.08% -32.01% -8.03% -38.93% -
  Horiz. % 215.61% 207.07% 243.86% 198.13% 150.09% 138.93% 100.00%
NP 124,489 106,507 103,771 105,812 92,981 116,607 103,310 3.15%
  YoY % 16.88% 2.64% -1.93% 13.80% -20.26% 12.87% -
  Horiz. % 120.50% 103.09% 100.45% 102.42% 90.00% 112.87% 100.00%
NP to SH 88,245 73,022 68,366 69,396 55,159 80,664 70,915 3.71%
  YoY % 20.85% 6.81% -1.48% 25.81% -31.62% 13.75% -
  Horiz. % 124.44% 102.97% 96.41% 97.86% 77.78% 113.75% 100.00%
Tax Rate 25.91 % 28.19 % 32.18 % 27.44 % 24.58 % 19.39 % 16.35 % 7.97%
  YoY % -8.09% -12.40% 17.27% 11.64% 26.77% 18.59% -
  Horiz. % 158.47% 172.42% 196.82% 167.83% 150.34% 118.59% 100.00%
Total Cost 595,955 501,827 581,220 508,905 540,372 436,526 408,896 6.47%
  YoY % 18.76% -13.66% 14.21% -5.82% 23.79% 6.76% -
  Horiz. % 145.75% 122.73% 142.14% 124.46% 132.15% 106.76% 100.00%
Net Worth 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
  YoY % 14.43% 9.83% 6.80% 10.91% 8.36% 14.17% -
  Horiz. % 184.16% 160.94% 146.53% 137.20% 123.71% 114.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 17,369 17,806 16,700 15,886 20,374 19,444 16,233 1.13%
  YoY % -2.45% 6.62% 5.13% -22.03% 4.78% 19.78% -
  Horiz. % 107.00% 109.69% 102.88% 97.86% 125.51% 119.78% 100.00%
Div Payout % 19.68 % 24.38 % 24.43 % 22.89 % 36.94 % 24.11 % 22.89 % -2.48%
  YoY % -19.28% -0.20% 6.73% -38.03% 53.21% 5.33% -
  Horiz. % 85.98% 106.51% 106.73% 100.00% 161.38% 105.33% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
  YoY % 14.43% 9.83% 6.80% 10.91% 8.36% 14.17% -
  Horiz. % 184.16% 160.94% 146.53% 137.20% 123.71% 114.17% 100.00%
NOSH 312,096 222,503 222,773 222,935 224,973 227,774 229,527 5.25%
  YoY % 40.27% -0.12% -0.07% -0.91% -1.23% -0.76% -
  Horiz. % 135.97% 96.94% 97.06% 97.13% 98.02% 99.24% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.28 % 17.51 % 15.15 % 17.21 % 14.68 % 21.08 % 20.17 % -2.54%
  YoY % -1.31% 15.58% -11.97% 17.23% -30.36% 4.51% -
  Horiz. % 85.67% 86.81% 75.11% 85.32% 72.78% 104.51% 100.00%
ROE 10.13 % 9.60 % 9.87 % 10.70 % 9.43 % 14.94 % 15.00 % -6.33%
  YoY % 5.52% -2.74% -7.76% 13.47% -36.88% -0.40% -
  Horiz. % 67.53% 64.00% 65.80% 71.33% 62.87% 99.60% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 230.84 273.40 307.48 275.74 281.52 242.84 223.16 0.57%
  YoY % -15.57% -11.08% 11.51% -2.05% 15.93% 8.82% -
  Horiz. % 103.44% 122.51% 137.78% 123.56% 126.15% 108.82% 100.00%
EPS 28.27 32.82 30.69 31.13 24.52 35.41 30.90 -1.47%
  YoY % -13.86% 6.94% -1.41% 26.96% -30.75% 14.60% -
  Horiz. % 91.49% 106.21% 99.32% 100.74% 79.35% 114.60% 100.00%
DPS 5.57 8.00 7.50 7.10 9.06 8.50 7.00 -3.73%
  YoY % -30.37% 6.67% 5.63% -21.63% 6.59% 21.43% -
  Horiz. % 79.57% 114.29% 107.14% 101.43% 129.43% 121.43% 100.00%
NAPS 2.7900 3.4200 3.1100 2.9100 2.6000 2.3700 2.0600 5.18%
  YoY % -18.42% 9.97% 6.87% 11.92% 9.70% 15.05% -
  Horiz. % 135.44% 166.02% 150.97% 141.26% 126.21% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 145.79 123.10 138.61 124.39 128.16 111.93 103.65 5.85%
  YoY % 18.43% -11.19% 11.43% -2.94% 14.50% 7.99% -
  Horiz. % 140.66% 118.77% 133.73% 120.01% 123.65% 107.99% 100.00%
EPS 17.86 14.78 13.83 14.04 11.16 16.32 14.35 3.71%
  YoY % 20.84% 6.87% -1.50% 25.81% -31.62% 13.73% -
  Horiz. % 124.46% 103.00% 96.38% 97.84% 77.77% 113.73% 100.00%
DPS 3.51 3.60 3.38 3.21 4.12 3.93 3.28 1.13%
  YoY % -2.50% 6.51% 5.30% -22.09% 4.83% 19.82% -
  Horiz. % 107.01% 109.76% 103.05% 97.87% 125.61% 119.82% 100.00%
NAPS 1.7620 1.5399 1.4020 1.3128 1.1837 1.0924 0.9568 10.70%
  YoY % 14.42% 9.84% 6.79% 10.91% 8.36% 14.17% -
  Horiz. % 184.16% 160.94% 146.53% 137.21% 123.71% 114.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.7600 2.2600 2.2400 1.7000 1.6800 1.6900 1.6500 -
P/RPS 0.76 0.83 0.73 0.62 0.60 0.70 0.74 0.45%
  YoY % -8.43% 13.70% 17.74% 3.33% -14.29% -5.41% -
  Horiz. % 102.70% 112.16% 98.65% 83.78% 81.08% 94.59% 100.00%
P/EPS 6.22 6.89 7.30 5.46 6.85 4.77 5.34 2.57%
  YoY % -9.72% -5.62% 33.70% -20.29% 43.61% -10.67% -
  Horiz. % 116.48% 129.03% 136.70% 102.25% 128.28% 89.33% 100.00%
EY 16.07 14.52 13.70 18.31 14.59 20.95 18.72 -2.51%
  YoY % 10.67% 5.99% -25.18% 25.50% -30.36% 11.91% -
  Horiz. % 85.84% 77.56% 73.18% 97.81% 77.94% 111.91% 100.00%
DY 3.16 3.54 3.35 4.18 5.39 5.03 4.24 -4.78%
  YoY % -10.73% 5.67% -19.86% -22.45% 7.16% 18.63% -
  Horiz. % 74.53% 83.49% 79.01% 98.58% 127.12% 118.63% 100.00%
P/NAPS 0.63 0.66 0.72 0.58 0.65 0.71 0.80 -3.90%
  YoY % -4.55% -8.33% 24.14% -10.77% -8.45% -11.25% -
  Horiz. % 78.75% 82.50% 90.00% 72.50% 81.25% 88.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 -
Price 2.0600 2.0000 2.2700 1.8200 1.6900 1.5500 1.7000 -
P/RPS 0.89 0.73 0.74 0.66 0.60 0.64 0.76 2.66%
  YoY % 21.92% -1.35% 12.12% 10.00% -6.25% -15.79% -
  Horiz. % 117.11% 96.05% 97.37% 86.84% 78.95% 84.21% 100.00%
P/EPS 7.29 6.09 7.40 5.85 6.89 4.38 5.50 4.80%
  YoY % 19.70% -17.70% 26.50% -15.09% 57.31% -20.36% -
  Horiz. % 132.55% 110.73% 134.55% 106.36% 125.27% 79.64% 100.00%
EY 13.73 16.41 13.52 17.10 14.51 22.85 18.17 -4.56%
  YoY % -16.33% 21.38% -20.94% 17.85% -36.50% 25.76% -
  Horiz. % 75.56% 90.31% 74.41% 94.11% 79.86% 125.76% 100.00%
DY 2.70 4.00 3.30 3.90 5.36 5.48 4.12 -6.80%
  YoY % -32.50% 21.21% -15.38% -27.24% -2.19% 33.01% -
  Horiz. % 65.53% 97.09% 80.10% 94.66% 130.10% 133.01% 100.00%
P/NAPS 0.74 0.58 0.73 0.63 0.65 0.65 0.83 -1.89%
  YoY % 27.59% -20.55% 15.87% -3.08% 0.00% -21.69% -
  Horiz. % 89.16% 69.88% 87.95% 75.90% 78.31% 78.31% 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
 
 

299  530  631  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS