[MFCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 68.07%

YoY- 19.93%

Quarter Report

Interim financial report 2010_06.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	583,244	624,418	578,728	519,108	420,902	473,908	468,258	3.72%
YoY %	-6.59%	7.89%	11.49%	23.33%	-11.18%	1.21%	-	-
Horiz. %	124.56%	133.35%	123.59%	110.86%	89.89%	101.21%	100.00%	-
PBT	148,744	115,304	151,428	104,356	92,388	105,914	95,022	7.74%
YoY %	29.00%	-23.86%	45.11%	12.95%	-12.77%	11.46%	-	-
Horiz. %	156.54%	121.34%	159.36%	109.82%	97.23%	111.46%	100.00%	-
Tax	-38,374	-29,234	-26,184	-13,884	-16,160	-10,186	-18,558	12.85%
YoY %	-31.26%	-11.65%	-88.59%	14.08%	-58.65%	45.11%	-	-
Horiz. %	206.78%	157.53%	141.09%	74.81%	87.08%	54.89%	100.00%	-
NP	110,370	86,070	125,244	90,472	76,228	95,728	76,464	6.30%
YoY %	28.23%	-31.28%	38.43%	18.69%	-20.37%	25.19%	-	-
Horiz. %	144.34%	112.56%	163.79%	118.32%	99.69%	125.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,656	54,718	94,580	63,646	53,068	57,488	50,196	7.53%
YoY %	41.92%	-42.15%	48.60%	19.93%	-7.69%	14.53%	-	-
Horiz. %	154.71%	109.01%	188.42%	126.79%	105.72%	114.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	25.35%	17.29%	13.30%	17.49%	9.62%	19.53%	-
YoY %	1.78%	46.62%	30.00%	-23.96%	81.81%	-50.74%	-	-
Horiz. %	132.10%	129.80%	88.53%	68.10%	89.55%	49.26%	100.00%	-
Total Cost	472,874	538,348	453,484	428,636	344,674	378,180	391,794	3.18%
YoY %	-12.16%	18.71%	5.80%	24.36%	-8.86%	-3.47%	-	-
Horiz. %	120.69%	137.41%	115.75%	109.40%	87.97%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,619	584,497	539,871	472,641	418,465	383,724	332,109	11.79%
YoY %	10.97%	8.27%	14.22%	12.95%	9.05%	15.54%	-	-
Horiz. %	195.30%	176.00%	162.56%	142.32%	126.00%	115.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	13,373	13,488	13,667	9,177	9,351	9,416	9,488	5.88%
YoY %	-0.85%	-1.31%	48.93%	-1.86%	-0.69%	-0.76%	-	-
Horiz. %	140.95%	142.16%	144.05%	96.72%	98.56%	99.24%	100.00%	-
Div Payout %	17.22%	24.65%	14.45%	14.42%	17.62%	16.38%	18.90%	-
YoY %	-30.14%	70.59%	0.21%	-18.16%	7.57%	-13.33%	-	-
Horiz. %	91.11%	130.42%	76.46%	76.30%	93.23%	86.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	648,619	584,497	539,871	472,641	418,465	383,724	332,109	11.79%
YoY %	10.97%	8.27%	14.22%	12.95%	9.05%	15.54%	-	-
Horiz. %	195.30%	176.00%	162.56%	142.32%	126.00%	115.54%	100.00%	-
NOSH	222,893	224,806	227,793	229,437	233,779	235,413	237,221	-1.03%
YoY %	-0.85%	-1.31%	-0.72%	-1.86%	-0.69%	-0.76%	-	-
Horiz. %	93.96%	94.77%	96.03%	96.72%	98.55%	99.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	18.92%	13.78%	21.64%	17.43%	18.11%	20.20%	16.33%	-
YoY %	37.30%	-36.32%	24.15%	-3.75%	-10.35%	23.70%	-	-
Horiz. %	115.86%	84.38%	132.52%	106.74%	110.90%	123.70%	100.00%	-
ROE	11.97%	9.36%	17.52%	13.47%	12.68%	14.98%	15.11%	-
YoY %	27.88%	-46.58%	30.07%	6.23%	-15.35%	-0.86%	-	-
Horiz. %	79.22%	61.95%	115.95%	89.15%	83.92%	99.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	261.67	277.76	254.06	226.25	180.04	201.31	197.39	4.80%
YoY %	-5.79%	9.33%	12.29%	25.67%	-10.57%	1.99%	-	-
Horiz. %	132.56%	140.72%	128.71%	114.62%	91.21%	101.99%	100.00%	-
EPS	34.84	24.34	41.52	27.74	22.70	24.42	21.16	8.65%
YoY %	43.14%	-41.38%	49.68%	22.20%	-7.04%	15.41%	-	-
Horiz. %	164.65%	115.03%	196.22%	131.10%	107.28%	115.41%	100.00%	-
DPS	6.00	6.00	6.00	4.00	4.00	4.00	4.00	6.98%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.91	2.60	2.37	2.06	1.79	1.63	1.40	12.95%
YoY %	11.92%	9.70%	15.05%	15.08%	9.82%	16.43%	-	-
Horiz. %	207.86%	185.71%	169.29%	147.14%	127.86%	116.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 229,527
RPS	59.01	63.18	58.55	52.52	42.59	47.95	47.38	3.72%
YoY %	-6.60%	7.91%	11.48%	23.32%	-11.18%	1.20%	-	-
Horiz. %	124.55%	133.35%	123.58%	110.85%	89.89%	101.20%	100.00%	-
EPS	7.86	5.54	9.57	6.44	5.37	5.82	5.08	7.53%
YoY %	41.88%	-42.11%	48.60%	19.93%	-7.73%	14.57%	-	-
Horiz. %	154.72%	109.06%	188.39%	126.77%	105.71%	114.57%	100.00%	-
DPS	1.35	1.36	1.38	0.93	0.95	0.95	0.96	5.84%
YoY %	-0.74%	-1.45%	48.39%	-2.11%	0.00%	-1.04%	-	-
Horiz. %	140.63%	141.67%	143.75%	96.88%	98.96%	98.96%	100.00%	-
NAPS	0.6563	0.5914	0.5462	0.4782	0.4234	0.3882	0.336	11.79%
YoY %	10.97%	8.28%	14.22%	12.94%	9.07%	15.54%	-	-
Horiz. %	195.33%	176.01%	162.56%	142.32%	126.01%	115.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.70	1.68	1.69	1.65	0.95	1.14	1.48	-
P/RPS	0.65	0.60	0.67	0.73	0.53	0.57	0.75	-2.35%
YoY %	8.33%	-10.45%	-8.22%	37.74%	-7.02%	-24.00%	-	-
Horiz. %	86.67%	80.00%	89.33%	97.33%	70.67%	76.00%	100.00%	-
P/EPS	4.88	6.90	4.07	5.95	4.19	4.67	6.99	-5.80%
YoY %	-29.28%	69.53%	-31.60%	42.00%	-10.28%	-33.19%	-	-
Horiz. %	69.81%	98.71%	58.23%	85.12%	59.94%	66.81%	100.00%	-
EY	20.49	14.49	24.57	16.81	23.89	21.42	14.30	6.17%
YoY %	41.41%	-41.03%	46.16%	-29.64%	11.53%	49.79%	-	-
Horiz. %	143.29%	101.33%	171.82%	117.55%	167.06%	149.79%	100.00%	-
DY	3.53	3.57	3.55	2.42	4.21	3.51	2.70	4.56%
YoY %	-1.12%	0.56%	46.69%	-42.52%	19.94%	30.00%	-	-
Horiz. %	130.74%	132.22%	131.48%	89.63%	155.93%	130.00%	100.00%	-
P/NAPS	0.58	0.65	0.71	0.80	0.53	0.70	1.06	-9.55%
YoY %	-10.77%	-8.45%	-11.25%	50.94%	-24.29%	-33.96%	-	-
Horiz. %	54.72%	61.32%	66.98%	75.47%	50.00%	66.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	16/08/12	25/08/11	24/08/10	25/08/09	21/08/08	23/08/07	-
Price	1.82	1.69	1.55	1.70	1.09	1.03	1.52	-
P/RPS	0.70	0.61	0.61	0.75	0.61	0.51	0.77	-1.57%
YoY %	14.75%	0.00%	-18.67%	22.95%	19.61%	-33.77%	-	-
Horiz. %	90.91%	79.22%	79.22%	97.40%	79.22%	66.23%	100.00%	-
P/EPS	5.22	6.94	3.73	6.13	4.80	4.22	7.18	-5.17%
YoY %	-24.78%	86.06%	-39.15%	27.71%	13.74%	-41.23%	-	-
Horiz. %	72.70%	96.66%	51.95%	85.38%	66.85%	58.77%	100.00%	-
EY	19.14	14.40	26.79	16.32	20.83	23.71	13.92	5.44%
YoY %	32.92%	-46.25%	64.15%	-21.65%	-12.15%	70.33%	-	-
Horiz. %	137.50%	103.45%	192.46%	117.24%	149.64%	170.33%	100.00%	-
DY	3.30	3.55	3.87	2.35	3.67	3.88	2.63	3.85%
YoY %	-7.04%	-8.27%	64.68%	-35.97%	-5.41%	47.53%	-	-
Horiz. %	125.48%	134.98%	147.15%	89.35%	139.54%	147.53%	100.00%	-
P/NAPS	0.63	0.65	0.65	0.83	0.61	0.63	1.09	-8.72%
YoY %	-3.08%	0.00%	-21.69%	36.07%	-3.17%	-42.20%	-	-
Horiz. %	57.80%	59.63%	59.63%	76.15%	55.96%	57.80%	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