Highlights

[MFCB] YoY TTM 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 -     18.92%    YoY -     15.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 663,663 618,894 630,045 533,963 488,870 489,583 462,487 6.20%
  YoY % 7.23% -1.77% 17.99% 9.22% -0.15% 5.86% -
  Horiz. % 143.50% 133.82% 136.23% 115.45% 105.70% 105.86% 100.00%
PBT 156,123 130,192 135,650 139,616 116,696 65,977 100,573 7.60%
  YoY % 19.92% -4.02% -2.84% 19.64% 76.87% -34.40% -
  Horiz. % 155.23% 129.45% 134.88% 138.82% 116.03% 65.60% 100.00%
Tax -47,705 -36,159 -29,398 -25,460 -20,135 -11,209 -10,336 29.02%
  YoY % -31.93% -23.00% -15.47% -26.45% -79.63% -8.45% -
  Horiz. % 461.54% 349.84% 284.42% 246.32% 194.80% 108.45% 100.00%
NP 108,418 94,033 106,252 114,156 96,561 54,768 90,237 3.11%
  YoY % 15.30% -11.50% -6.92% 18.22% 76.31% -39.31% -
  Horiz. % 120.15% 104.21% 117.75% 126.51% 107.01% 60.69% 100.00%
NP to SH 73,640 59,548 67,711 77,532 67,377 32,913 54,008 5.30%
  YoY % 23.66% -12.06% -12.67% 15.07% 104.71% -39.06% -
  Horiz. % 136.35% 110.26% 125.37% 143.56% 124.75% 60.94% 100.00%
Tax Rate 30.56 % 27.77 % 21.67 % 18.24 % 17.25 % 16.99 % 10.28 % 19.90%
  YoY % 10.05% 28.15% 18.80% 5.74% 1.53% 65.27% -
  Horiz. % 297.28% 270.14% 210.80% 177.43% 167.80% 165.27% 100.00%
Total Cost 555,245 524,861 523,793 419,807 392,309 434,815 372,250 6.89%
  YoY % 5.79% 0.20% 24.77% 7.01% -9.78% 16.81% -
  Horiz. % 149.16% 141.00% 140.71% 112.78% 105.39% 116.81% 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 16,705 15,947 20,458 17,201 16,318 12,944 13,049 4.20%
  YoY % 4.75% -22.05% 18.93% 5.42% 26.07% -0.81% -
  Horiz. % 128.01% 122.20% 156.77% 131.82% 125.04% 99.19% 100.00%
Div Payout % 22.69 % 26.78 % 30.21 % 22.19 % 24.22 % 39.33 % 24.16 % -1.04%
  YoY % -15.27% -11.35% 36.14% -8.38% -38.42% 62.79% -
  Horiz. % 93.92% 110.84% 125.04% 91.85% 100.25% 162.79% 100.00%
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 16.34 % 15.19 % 16.86 % 21.38 % 19.75 % 11.19 % 19.51 % -2.91%
  YoY % 7.57% -9.91% -21.14% 8.25% 76.50% -42.64% -
  Horiz. % 83.75% 77.86% 86.42% 109.58% 101.23% 57.36% 100.00%
ROE 10.77 % 9.40 % 11.51 % 14.78 % 14.66 % 8.21 % 14.79 % -5.15%
  YoY % 14.57% -18.33% -22.12% 0.82% 78.56% -44.49% -
  Horiz. % 72.82% 63.56% 77.82% 99.93% 99.12% 55.51% 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 298.00 277.35 272.15 234.14 212.75 208.75 196.26 7.21%
  YoY % 7.45% 1.91% 16.23% 10.05% 1.92% 6.36% -
  Horiz. % 151.84% 141.32% 138.67% 119.30% 108.40% 106.36% 100.00%
EPS 33.07 26.69 29.25 34.00 29.32 14.03 22.92 6.30%
  YoY % 23.90% -8.75% -13.97% 15.96% 108.98% -38.79% -
  Horiz. % 144.28% 116.45% 127.62% 148.34% 127.92% 61.21% 100.00%
DPS 7.50 7.10 9.00 7.50 7.00 5.50 5.50 5.30%
  YoY % 5.63% -21.11% 20.00% 7.14% 27.27% 0.00% -
  Horiz. % 136.36% 129.09% 163.64% 136.36% 127.27% 100.00% 100.00%
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 134.30 125.24 127.49 108.05 98.93 99.07 93.59 6.20%
  YoY % 7.23% -1.76% 17.99% 9.22% -0.14% 5.86% -
  Horiz. % 143.50% 133.82% 136.22% 115.45% 105.71% 105.86% 100.00%
EPS 14.90 12.05 13.70 15.69 13.63 6.66 10.93 5.30%
  YoY % 23.65% -12.04% -12.68% 15.11% 104.65% -39.07% -
  Horiz. % 136.32% 110.25% 125.34% 143.55% 124.70% 60.93% 100.00%
DPS 3.38 3.23 4.14 3.48 3.30 2.62 2.64 4.20%
  YoY % 4.64% -21.98% 18.97% 5.45% 25.95% -0.76% -
  Horiz. % 128.03% 122.35% 156.82% 131.82% 125.00% 99.24% 100.00%
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 0.76 0.57 0.60 0.73 0.74 0.35 0.61 3.73%
  YoY % 33.33% -5.00% -17.81% -1.35% 111.43% -42.62% -
  Horiz. % 124.59% 93.44% 98.36% 119.67% 121.31% 57.38% 100.00%
P/EPS 6.83 5.92 5.61 5.06 5.35 5.20 5.19 4.68%
  YoY % 15.37% 5.53% 10.87% -5.42% 2.88% 0.19% -
  Horiz. % 131.60% 114.07% 108.09% 97.50% 103.08% 100.19% 100.00%
EY 14.63 16.89 17.83 19.77 18.68 19.22 19.26 -4.48%
  YoY % -13.38% -5.27% -9.81% 5.84% -2.81% -0.21% -
  Horiz. % 75.96% 87.69% 92.58% 102.65% 96.99% 99.79% 100.00%
DY 3.32 4.49 5.49 4.36 4.46 7.53 4.62 -5.36%
  YoY % -26.06% -18.21% 25.92% -2.24% -40.77% 62.99% -
  Horiz. % 71.86% 97.19% 118.83% 94.37% 96.54% 162.99% 100.00%
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 0.77 0.65 0.61 0.74 0.79 0.42 0.65 2.86%
  YoY % 18.46% 6.56% -17.57% -6.33% 88.10% -35.38% -
  Horiz. % 118.46% 100.00% 93.85% 113.85% 121.54% 64.62% 100.00%
P/EPS 6.93 6.71 5.68 5.12 5.73 6.27 5.58 3.68%
  YoY % 3.28% 18.13% 10.94% -10.65% -8.61% 12.37% -
  Horiz. % 124.19% 120.25% 101.79% 91.76% 102.69% 112.37% 100.00%
EY 14.44 14.91 17.62 19.54 17.45 15.95 17.91 -3.52%
  YoY % -3.15% -15.38% -9.83% 11.98% 9.40% -10.94% -
  Horiz. % 80.63% 83.25% 98.38% 109.10% 97.43% 89.06% 100.00%
DY 3.28 3.97 5.42 4.31 4.17 6.25 4.30 -4.41%
  YoY % -17.38% -26.75% 25.75% 3.36% -33.28% 45.35% -
  Horiz. % 76.28% 92.33% 126.05% 100.23% 96.98% 145.35% 100.00%
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
 
 

323  286  604  1251 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 VIVOCOM 1.11+0.10 
 KANGER 0.1850.00 
 BINTAI 0.825+0.03 
 BIOHLDG 0.31-0.005 
 ASB 0.175+0.01 
 TDM 0.29+0.025 
 SOLUTN 1.24-0.03 
 VSOLAR 0.0450.00 
 MTRONIC 0.1150.00 

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