[MFCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 19.11%

YoY- 63.31%

Quarter Report

Interim financial report 311209.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	528,314	512,206	488,870	463,103	444,784	474,386	489,583	5.20%
YoY %	3.14%	4.77%	5.56%	4.12%	-6.24%	-3.10%	-	-
Horiz. %	107.91%	104.62%	99.85%	94.59%	90.85%	96.90%	100.00%	-
PBT	116,565	123,504	116,696	117,520	92,949	68,376	65,977	46.09%
YoY %	-5.62%	5.83%	-0.70%	26.43%	35.94%	3.64%	-	-
Horiz. %	176.68%	187.19%	176.87%	178.12%	140.88%	103.64%	100.00%	-
Tax	-22,029	-20,194	-20,135	-21,332	-14,799	-12,053	-11,209	56.83%
YoY %	-9.09%	-0.29%	5.61%	-44.14%	-22.78%	-7.53%	-	-
Horiz. %	196.53%	180.16%	179.63%	190.31%	132.03%	107.53%	100.00%	-
NP	94,536	103,310	96,561	96,188	78,150	56,323	54,768	43.84%
YoY %	-8.49%	6.99%	0.39%	23.08%	38.75%	2.84%	-	-
Horiz. %	172.61%	188.63%	176.31%	175.63%	142.69%	102.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,934	70,915	67,377	65,626	55,096	37,974	32,913	52.36%
YoY %	-12.66%	5.25%	2.67%	19.11%	45.09%	15.38%	-	-
Horiz. %	188.17%	215.46%	204.71%	199.39%	167.40%	115.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.90%	16.35%	17.25%	18.15%	15.92%	17.63%	16.99%	-
YoY %	15.60%	-5.22%	-4.96%	14.01%	-9.70%	3.77%	-	-
Horiz. %	111.24%	96.23%	101.53%	106.83%	93.70%	103.77%	100.00%	-
Total Cost	433,778	408,896	392,309	366,915	366,634	418,063	434,815	-0.15%
YoY %	6.09%	4.23%	6.92%	0.08%	-12.30%	-3.85%	-	-
Horiz. %	99.76%	94.04%	90.22%	84.38%	84.32%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	495,670	472,827	459,563	444,753	433,905	418,437	401,044	15.15%
YoY %	4.83%	2.89%	3.33%	2.50%	3.70%	4.34%	-	-
Horiz. %	123.59%	117.90%	114.59%	110.90%	108.19%	104.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	16,233	16,233	16,318	16,318	12,908	12,908	12,944	16.27%
YoY %	0.00%	-0.52%	0.00%	26.42%	0.00%	-0.28%	-	-
Horiz. %	125.41%	125.41%	126.07%	126.07%	99.72%	99.72%	100.00%	-
Div Payout %	26.21%	22.89%	24.22%	24.87%	23.43%	33.99%	39.33%	-
YoY %	14.50%	-5.49%	-2.61%	6.15%	-31.07%	-13.58%	-	-
Horiz. %	66.64%	58.20%	61.58%	63.23%	59.57%	86.42%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	495,670	472,827	459,563	444,753	433,905	418,437	401,044	15.15%
YoY %	4.83%	2.89%	3.33%	2.50%	3.70%	4.34%	-	-
Horiz. %	123.59%	117.90%	114.59%	110.90%	108.19%	104.34%	100.00%	-
NOSH	229,477	229,527	229,781	232,855	233,282	233,763	234,528	-1.43%
YoY %	-0.02%	-0.11%	-1.32%	-0.18%	-0.21%	-0.33%	-	-
Horiz. %	97.85%	97.87%	97.98%	99.29%	99.47%	99.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	17.89%	20.17%	19.75%	20.77%	17.57%	11.87%	11.19%	-
YoY %	-11.30%	2.13%	-4.91%	18.21%	48.02%	6.08%	-	-
Horiz. %	159.87%	180.25%	176.50%	185.61%	157.02%	106.08%	100.00%	-
ROE	12.49%	15.00%	14.66%	14.76%	12.70%	9.08%	8.21%	-
YoY %	-16.73%	2.32%	-0.68%	16.22%	39.87%	10.60%	-	-
Horiz. %	152.13%	182.70%	178.56%	179.78%	154.69%	110.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	230.23	223.16	212.75	198.88	190.66	202.93	208.75	6.74%
YoY %	3.17%	4.89%	6.97%	4.31%	-6.05%	-2.79%	-	-
Horiz. %	110.29%	106.90%	101.92%	95.27%	91.33%	97.21%	100.00%	-
EPS	26.99	30.90	29.32	28.18	23.62	16.24	14.03	54.61%
YoY %	-12.65%	5.39%	4.05%	19.31%	45.44%	15.75%	-	-
Horiz. %	192.37%	220.24%	208.98%	200.86%	168.35%	115.75%	100.00%	-
DPS	7.00	7.00	7.00	7.00	5.50	5.50	5.50	17.42%
YoY %	0.00%	0.00%	0.00%	27.27%	0.00%	0.00%	-	-
Horiz. %	127.27%	127.27%	127.27%	127.27%	100.00%	100.00%	100.00%	-
NAPS	2.16	2.06	2.00	1.91	1.86	1.79	1.71	16.83%
YoY %	4.85%	3.00%	4.71%	2.69%	3.91%	4.68%	-	-
Horiz. %	126.32%	120.47%	116.96%	111.70%	108.77%	104.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 232,855
RPS	53.45	51.82	49.46	46.86	45.00	48.00	49.54	5.18%
YoY %	3.15%	4.77%	5.55%	4.13%	-6.25%	-3.11%	-	-
Horiz. %	107.89%	104.60%	99.84%	94.59%	90.84%	96.89%	100.00%	-
EPS	6.27	7.18	6.82	6.64	5.57	3.84	3.33	52.42%
YoY %	-12.67%	5.28%	2.71%	19.21%	45.05%	15.32%	-	-
Horiz. %	188.29%	215.62%	204.80%	199.40%	167.27%	115.32%	100.00%	-
DPS	1.64	1.64	1.65	1.65	1.31	1.31	1.31	16.14%
YoY %	0.00%	-0.61%	0.00%	25.95%	0.00%	0.00%	-	-
Horiz. %	125.19%	125.19%	125.95%	125.95%	100.00%	100.00%	100.00%	-
NAPS	0.5015	0.4784	0.465	0.45	0.439	0.4234	0.4058	15.14%
YoY %	4.83%	2.88%	3.33%	2.51%	3.68%	4.34%	-	-
Horiz. %	123.58%	117.89%	114.59%	110.89%	108.18%	104.34%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.84	1.65	1.57	1.41	1.17	0.95	0.73	-
P/RPS	0.80	0.74	0.74	0.71	0.61	0.47	0.35	73.43%
YoY %	8.11%	0.00%	4.23%	16.39%	29.79%	34.29%	-	-
Horiz. %	228.57%	211.43%	211.43%	202.86%	174.29%	134.29%	100.00%	-
P/EPS	6.82	5.34	5.35	5.00	4.95	5.85	5.20	19.79%
YoY %	27.72%	-0.19%	7.00%	1.01%	-15.38%	12.50%	-	-
Horiz. %	131.15%	102.69%	102.88%	96.15%	95.19%	112.50%	100.00%	-
EY	14.67	18.72	18.68	19.99	20.19	17.10	19.22	-16.46%
YoY %	-21.63%	0.21%	-6.55%	-0.99%	18.07%	-11.03%	-	-
Horiz. %	76.33%	97.40%	97.19%	104.01%	105.05%	88.97%	100.00%	-
DY	3.80	4.24	4.46	4.96	4.70	5.79	7.53	-36.58%
YoY %	-10.38%	-4.93%	-10.08%	5.53%	-18.83%	-23.11%	-	-
Horiz. %	50.46%	56.31%	59.23%	65.87%	62.42%	76.89%	100.00%	-
P/NAPS	0.85	0.80	0.79	0.74	0.63	0.53	0.43	57.44%
YoY %	6.25%	1.27%	6.76%	17.46%	18.87%	23.26%	-	-
Horiz. %	197.67%	186.05%	183.72%	172.09%	146.51%	123.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	24/08/10	20/05/10	25/02/10	24/11/09	25/08/09	20/05/09	-
Price	1.87	1.70	1.68	1.57	1.21	1.09	0.88	-
P/RPS	0.81	0.76	0.79	0.79	0.63	0.54	0.42	54.87%
YoY %	6.58%	-3.80%	0.00%	25.40%	16.67%	28.57%	-	-
Horiz. %	192.86%	180.95%	188.10%	188.10%	150.00%	128.57%	100.00%	-
P/EPS	6.93	5.50	5.73	5.57	5.12	6.71	6.27	6.89%
YoY %	26.00%	-4.01%	2.87%	8.79%	-23.70%	7.02%	-	-
Horiz. %	110.53%	87.72%	91.39%	88.84%	81.66%	107.02%	100.00%	-
EY	14.43	18.17	17.45	17.95	19.52	14.90	15.95	-6.45%
YoY %	-20.58%	4.13%	-2.79%	-8.04%	31.01%	-6.58%	-	-
Horiz. %	90.47%	113.92%	109.40%	112.54%	122.38%	93.42%	100.00%	-
DY	3.74	4.12	4.17	4.46	4.55	5.05	6.25	-28.96%
YoY %	-9.22%	-1.20%	-6.50%	-1.98%	-9.90%	-19.20%	-	-
Horiz. %	59.84%	65.92%	66.72%	71.36%	72.80%	80.80%	100.00%	-
P/NAPS	0.87	0.83	0.84	0.82	0.65	0.61	0.51	42.72%
YoY %	4.82%	-1.19%	2.44%	26.15%	6.56%	19.61%	-	-
Horiz. %	170.59%	162.75%	164.71%	160.78%	127.45%	119.61%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos