Highlights

[MFCB] YoY TTM Result on 2012-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -4.72%    YoY -     -39.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 589,769 700,328 610,862 634,240 578,046 528,314 444,784 4.81%
  YoY % -15.79% 14.65% -3.69% 9.72% 9.41% 18.78% -
  Horiz. % 132.60% 157.45% 137.34% 142.60% 129.96% 118.78% 100.00%
PBT 150,668 154,242 154,096 120,239 150,928 116,565 92,949 8.38%
  YoY % -2.32% 0.09% 28.16% -20.33% 29.48% 25.41% -
  Horiz. % 162.10% 165.94% 165.79% 129.36% 162.38% 125.41% 100.00%
Tax -41,710 -50,341 -41,468 -31,160 -28,400 -22,029 -14,799 18.84%
  YoY % 17.15% -21.40% -33.08% -9.72% -28.92% -48.85% -
  Horiz. % 281.84% 340.16% 280.21% 210.55% 191.90% 148.85% 100.00%
NP 108,958 103,901 112,628 89,079 122,528 94,536 78,150 5.69%
  YoY % 4.87% -7.75% 26.44% -27.30% 29.61% 20.97% -
  Horiz. % 139.42% 132.95% 144.12% 113.98% 156.79% 120.97% 100.00%
NP to SH 77,073 67,761 74,875 52,554 86,836 61,934 55,096 5.75%
  YoY % 13.74% -9.50% 42.47% -39.48% 40.21% 12.41% -
  Horiz. % 139.89% 122.99% 135.90% 95.39% 157.61% 112.41% 100.00%
Tax Rate 27.68 % 32.64 % 26.91 % 25.92 % 18.82 % 18.90 % 15.92 % 9.65%
  YoY % -15.20% 21.29% 3.82% 37.73% -0.42% 18.72% -
  Horiz. % 173.87% 205.03% 169.03% 162.81% 118.22% 118.72% 100.00%
Total Cost 480,811 596,427 498,234 545,161 455,518 433,778 366,634 4.62%
  YoY % -19.38% 19.71% -8.61% 19.68% 5.01% 18.31% -
  Horiz. % 131.14% 162.68% 135.89% 148.69% 124.24% 118.31% 100.00%
Net Worth 812,553 719,074 679,773 593,023 539,548 495,670 433,905 11.02%
  YoY % 13.00% 5.78% 14.63% 9.91% 8.85% 14.23% -
  Horiz. % 187.27% 165.72% 156.66% 136.67% 124.35% 114.23% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,484 23,379 15,886 20,374 19,444 16,233 12,908 11.25%
  YoY % 4.73% 47.17% -22.03% 4.78% 19.78% 25.76% -
  Horiz. % 189.69% 181.12% 123.07% 157.84% 150.64% 125.76% 100.00%
Div Payout % 31.77 % 34.50 % 21.22 % 38.77 % 22.39 % 26.21 % 23.43 % 5.20%
  YoY % -7.91% 62.58% -45.27% 73.16% -14.57% 11.87% -
  Horiz. % 135.60% 147.25% 90.57% 165.47% 95.56% 111.87% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 812,553 719,074 679,773 593,023 539,548 495,670 433,905 11.02%
  YoY % 13.00% 5.78% 14.63% 9.91% 8.85% 14.23% -
  Horiz. % 187.27% 165.72% 156.66% 136.67% 124.35% 114.23% 100.00%
NOSH 222,617 222,623 222,876 224,630 227,657 229,477 233,282 -0.78%
  YoY % -0.00% -0.11% -0.78% -1.33% -0.79% -1.63% -
  Horiz. % 95.43% 95.43% 95.54% 96.29% 97.59% 98.37% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.47 % 14.84 % 18.44 % 14.04 % 21.20 % 17.89 % 17.57 % 0.84%
  YoY % 24.46% -19.52% 31.34% -33.77% 18.50% 1.82% -
  Horiz. % 105.12% 84.46% 104.95% 79.91% 120.66% 101.82% 100.00%
ROE 9.49 % 9.42 % 11.01 % 8.86 % 16.09 % 12.49 % 12.70 % -4.74%
  YoY % 0.74% -14.44% 24.27% -44.93% 28.82% -1.65% -
  Horiz. % 74.72% 74.17% 86.69% 69.76% 126.69% 98.35% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 264.92 314.58 274.08 282.35 253.91 230.23 190.66 5.63%
  YoY % -15.79% 14.78% -2.93% 11.20% 10.29% 20.75% -
  Horiz. % 138.95% 165.00% 143.75% 148.09% 133.17% 120.75% 100.00%
EPS 34.62 30.44 33.59 23.40 38.14 26.99 23.62 6.58%
  YoY % 13.73% -9.38% 43.55% -38.65% 41.31% 14.27% -
  Horiz. % 146.57% 128.87% 142.21% 99.07% 161.47% 114.27% 100.00%
DPS 11.00 10.50 7.10 9.07 8.50 7.00 5.50 12.24%
  YoY % 4.76% 47.89% -21.72% 6.71% 21.43% 27.27% -
  Horiz. % 200.00% 190.91% 129.09% 164.91% 154.55% 127.27% 100.00%
NAPS 3.6500 3.2300 3.0500 2.6400 2.3700 2.1600 1.8600 11.89%
  YoY % 13.00% 5.90% 15.53% 11.39% 9.72% 16.13% -
  Horiz. % 196.24% 173.66% 163.98% 141.94% 127.42% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.67 70.86 61.81 64.17 58.49 53.45 45.00 4.81%
  YoY % -15.79% 14.64% -3.68% 9.71% 9.43% 18.78% -
  Horiz. % 132.60% 157.47% 137.36% 142.60% 129.98% 118.78% 100.00%
EPS 7.80 6.86 7.58 5.32 8.79 6.27 5.57 5.77%
  YoY % 13.70% -9.50% 42.48% -39.48% 40.19% 12.57% -
  Horiz. % 140.04% 123.16% 136.09% 95.51% 157.81% 112.57% 100.00%
DPS 2.48 2.37 1.61 2.06 1.97 1.64 1.31 11.22%
  YoY % 4.64% 47.20% -21.84% 4.57% 20.12% 25.19% -
  Horiz. % 189.31% 180.92% 122.90% 157.25% 150.38% 125.19% 100.00%
NAPS 0.8221 0.7275 0.6878 0.6000 0.5459 0.5015 0.4390 11.02%
  YoY % 13.00% 5.77% 14.63% 9.91% 8.85% 14.24% -
  Horiz. % 187.27% 165.72% 156.67% 136.67% 124.35% 114.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.5300 2.6600 1.8000 1.6500 1.4500 1.8400 1.1700 -
P/RPS 0.95 0.85 0.66 0.58 0.57 0.80 0.61 7.66%
  YoY % 11.76% 28.79% 13.79% 1.75% -28.75% 31.15% -
  Horiz. % 155.74% 139.34% 108.20% 95.08% 93.44% 131.15% 100.00%
P/EPS 7.31 8.74 5.36 7.05 3.80 6.82 4.95 6.71%
  YoY % -16.36% 63.06% -23.97% 85.53% -44.28% 37.78% -
  Horiz. % 147.68% 176.57% 108.28% 142.42% 76.77% 137.78% 100.00%
EY 13.68 11.44 18.66 14.18 26.31 14.67 20.19 -6.28%
  YoY % 19.58% -38.69% 31.59% -46.10% 79.35% -27.34% -
  Horiz. % 67.76% 56.66% 92.42% 70.23% 130.31% 72.66% 100.00%
DY 4.35 3.95 3.94 5.50 5.86 3.80 4.70 -1.28%
  YoY % 10.13% 0.25% -28.36% -6.14% 54.21% -19.15% -
  Horiz. % 92.55% 84.04% 83.83% 117.02% 124.68% 80.85% 100.00%
P/NAPS 0.69 0.82 0.59 0.62 0.61 0.85 0.63 1.53%
  YoY % -15.85% 38.98% -4.84% 1.64% -28.24% 34.92% -
  Horiz. % 109.52% 130.16% 93.65% 98.41% 96.83% 134.92% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 24/11/09 -
Price 2.5000 2.5200 1.8900 1.6100 1.5300 1.8700 1.2100 -
P/RPS 0.94 0.80 0.69 0.57 0.60 0.81 0.63 6.89%
  YoY % 17.50% 15.94% 21.05% -5.00% -25.93% 28.57% -
  Horiz. % 149.21% 126.98% 109.52% 90.48% 95.24% 128.57% 100.00%
P/EPS 7.22 8.28 5.63 6.88 4.01 6.93 5.12 5.89%
  YoY % -12.80% 47.07% -18.17% 71.57% -42.14% 35.35% -
  Horiz. % 141.02% 161.72% 109.96% 134.38% 78.32% 135.35% 100.00%
EY 13.85 12.08 17.78 14.53 24.93 14.43 19.52 -5.56%
  YoY % 14.65% -32.06% 22.37% -41.72% 72.77% -26.08% -
  Horiz. % 70.95% 61.89% 91.09% 74.44% 127.72% 73.92% 100.00%
DY 4.40 4.17 3.76 5.63 5.56 3.74 4.55 -0.56%
  YoY % 5.52% 10.90% -33.21% 1.26% 48.66% -17.80% -
  Horiz. % 96.70% 91.65% 82.64% 123.74% 122.20% 82.20% 100.00%
P/NAPS 0.68 0.78 0.62 0.61 0.65 0.87 0.65 0.75%
  YoY % -12.82% 25.81% 1.64% -6.15% -25.29% 33.85% -
  Horiz. % 104.62% 120.00% 95.38% 93.85% 100.00% 133.85% 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
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS