[MFCB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 243.88%

YoY- -7.69%

Quarter Report

Interim financial report 300609.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	312,209	289,364	259,554	210,451	236,954	234,129	233,788	4.93%
YoY %	7.89%	11.49%	23.33%	-11.18%	1.21%	0.15%	-	-
Horiz. %	133.54%	123.77%	111.02%	90.02%	101.35%	100.15%	100.00%	-
PBT	57,652	75,714	52,178	46,194	52,957	47,511	42,878	5.05%
YoY %	-23.86%	45.11%	12.95%	-12.77%	11.46%	10.81%	-	-
Horiz. %	134.46%	176.58%	121.69%	107.73%	123.51%	110.81%	100.00%	-
Tax	-14,617	-13,092	-6,942	-8,080	-5,093	-9,279	-9,050	8.31%
YoY %	-11.65%	-88.59%	14.08%	-58.65%	45.11%	-2.53%	-	-
Horiz. %	161.51%	144.66%	76.71%	89.28%	56.28%	102.53%	100.00%	-
NP	43,035	62,622	45,236	38,114	47,864	38,232	33,828	4.08%
YoY %	-31.28%	38.43%	18.69%	-20.37%	25.19%	13.02%	-	-
Horiz. %	127.22%	185.12%	133.72%	112.67%	141.49%	113.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,359	47,290	31,823	26,534	28,744	25,098	19,362	5.92%
YoY %	-42.15%	48.60%	19.93%	-7.69%	14.53%	29.63%	-	-
Horiz. %	141.30%	244.24%	164.36%	137.04%	148.46%	129.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.35%	17.29%	13.30%	17.49%	9.62%	19.53%	21.11%	-
YoY %	46.62%	30.00%	-23.96%	81.81%	-50.74%	-7.48%	-	-
Horiz. %	120.09%	81.90%	63.00%	82.85%	45.57%	92.52%	100.00%	-
Total Cost	269,174	226,742	214,318	172,337	189,090	195,897	199,960	5.07%
YoY %	18.71%	5.80%	24.36%	-8.86%	-3.47%	-2.03%	-	-
Horiz. %	134.61%	113.39%	107.18%	86.19%	94.56%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	584,497	539,871	472,641	418,465	383,724	332,109	292,791	12.19%
YoY %	8.27%	14.22%	12.95%	9.05%	15.54%	13.43%	-	-
Horiz. %	199.63%	184.39%	161.43%	142.92%	131.06%	113.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,744	6,833	4,588	4,675	4,708	4,744	4,722	6.11%
YoY %	-1.30%	48.93%	-1.86%	-0.70%	-0.76%	0.47%	-	-
Horiz. %	142.82%	144.71%	97.16%	99.00%	99.70%	100.47%	100.00%	-
Div Payout %	24.65%	14.45%	14.42%	17.62%	16.38%	18.90%	24.39%	-
YoY %	70.59%	0.21%	-18.16%	7.57%	-13.33%	-22.51%	-	-
Horiz. %	101.07%	59.25%	59.12%	72.24%	67.16%	77.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	584,497	539,871	472,641	418,465	383,724	332,109	292,791	12.19%
YoY %	8.27%	14.22%	12.95%	9.05%	15.54%	13.43%	-	-
Horiz. %	199.63%	184.39%	161.43%	142.92%	131.06%	113.43%	100.00%	-
NOSH	224,806	227,793	229,437	233,779	235,413	237,221	236,121	-0.81%
YoY %	-1.31%	-0.72%	-1.86%	-0.69%	-0.76%	0.47%	-	-
Horiz. %	95.21%	96.47%	97.17%	99.01%	99.70%	100.47%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	13.78%	21.64%	17.43%	18.11%	20.20%	16.33%	14.47%	-
YoY %	-36.32%	24.15%	-3.75%	-10.35%	23.70%	12.85%	-	-
Horiz. %	95.23%	149.55%	120.46%	125.16%	139.60%	112.85%	100.00%	-
ROE	4.68%	8.76%	6.73%	6.34%	7.49%	7.56%	6.61%	-
YoY %	-46.58%	30.16%	6.15%	-15.35%	-0.93%	14.37%	-	-
Horiz. %	70.80%	132.53%	101.82%	95.92%	113.31%	114.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	138.88	127.03	113.13	90.02	100.65	98.70	99.01	5.79%
YoY %	9.33%	12.29%	25.67%	-10.56%	1.98%	-0.31%	-	-
Horiz. %	140.27%	128.30%	114.26%	90.92%	101.66%	99.69%	100.00%	-
EPS	12.17	20.76	13.87	11.35	12.21	10.58	8.20	6.79%
YoY %	-41.38%	49.68%	22.20%	-7.04%	15.41%	29.02%	-	-
Horiz. %	148.41%	253.17%	169.15%	138.41%	148.90%	129.02%	100.00%	-
DPS	3.00	3.00	2.00	2.00	2.00	2.00	2.00	6.98%
YoY %	0.00%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.60	2.37	2.06	1.79	1.63	1.40	1.24	13.12%
YoY %	9.70%	15.05%	15.08%	9.82%	16.43%	12.90%	-	-
Horiz. %	209.68%	191.13%	166.13%	144.35%	131.45%	112.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 233,763
RPS	31.59	29.28	26.26	21.29	23.97	23.69	23.65	4.93%
YoY %	7.89%	11.50%	23.34%	-11.18%	1.18%	0.17%	-	-
Horiz. %	133.57%	123.81%	111.04%	90.02%	101.35%	100.17%	100.00%	-
EPS	2.77	4.78	3.22	2.68	2.91	2.54	1.96	5.92%
YoY %	-42.05%	48.45%	20.15%	-7.90%	14.57%	29.59%	-	-
Horiz. %	141.33%	243.88%	164.29%	136.73%	148.47%	129.59%	100.00%	-
DPS	0.68	0.69	0.46	0.47	0.48	0.48	0.48	5.97%
YoY %	-1.45%	50.00%	-2.13%	-2.08%	0.00%	0.00%	-	-
Horiz. %	141.67%	143.75%	95.83%	97.92%	100.00%	100.00%	100.00%	-
NAPS	0.5914	0.5462	0.4782	0.4234	0.3882	0.336	0.2962	12.20%
YoY %	8.28%	14.22%	12.94%	9.07%	15.54%	13.44%	-	-
Horiz. %	199.66%	184.40%	161.44%	142.94%	131.06%	113.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.68	1.69	1.65	0.95	1.14	1.48	0.95	-
P/RPS	1.21	1.33	1.46	1.06	1.13	1.50	0.96	3.92%
YoY %	-9.02%	-8.90%	37.74%	-6.19%	-24.67%	56.25%	-	-
Horiz. %	126.04%	138.54%	152.08%	110.42%	117.71%	156.25%	100.00%	-
P/EPS	13.80	8.14	11.90	8.37	9.34	13.99	11.59	2.94%
YoY %	69.53%	-31.60%	42.17%	-10.39%	-33.24%	20.71%	-	-
Horiz. %	119.07%	70.23%	102.67%	72.22%	80.59%	120.71%	100.00%	-
EY	7.24	12.28	8.41	11.95	10.71	7.15	8.63	-2.88%
YoY %	-41.04%	46.02%	-29.62%	11.58%	49.79%	-17.15%	-	-
Horiz. %	83.89%	142.29%	97.45%	138.47%	124.10%	82.85%	100.00%	-
DY	1.79	1.78	1.21	2.11	1.75	1.35	2.11	-2.70%
YoY %	0.56%	47.11%	-42.65%	20.57%	29.63%	-36.02%	-	-
Horiz. %	84.83%	84.36%	57.35%	100.00%	82.94%	63.98%	100.00%	-
P/NAPS	0.65	0.71	0.80	0.53	0.70	1.06	0.77	-2.78%
YoY %	-8.45%	-11.25%	50.94%	-24.29%	-33.96%	37.66%	-	-
Horiz. %	84.42%	92.21%	103.90%	68.83%	90.91%	137.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	25/08/11	24/08/10	25/08/09	21/08/08	23/08/07	23/08/06	-
Price	1.69	1.55	1.70	1.09	1.03	1.52	0.94	-
P/RPS	1.22	1.22	1.50	1.21	1.02	1.54	0.95	4.25%
YoY %	0.00%	-18.67%	23.97%	18.63%	-33.77%	62.11%	-	-
Horiz. %	128.42%	128.42%	157.89%	127.37%	107.37%	162.11%	100.00%	-
P/EPS	13.89	7.47	12.26	9.60	8.44	14.37	11.46	3.25%
YoY %	85.94%	-39.07%	27.71%	13.74%	-41.27%	25.39%	-	-
Horiz. %	121.20%	65.18%	106.98%	83.77%	73.65%	125.39%	100.00%	-
EY	7.20	13.39	8.16	10.41	11.85	6.96	8.72	-3.13%
YoY %	-46.23%	64.09%	-21.61%	-12.15%	70.26%	-20.18%	-	-
Horiz. %	82.57%	153.56%	93.58%	119.38%	135.89%	79.82%	100.00%	-
DY	1.78	1.94	1.18	1.83	1.94	1.32	2.13	-2.94%
YoY %	-8.25%	64.41%	-35.52%	-5.67%	46.97%	-38.03%	-	-
Horiz. %	83.57%	91.08%	55.40%	85.92%	91.08%	61.97%	100.00%	-
P/NAPS	0.65	0.65	0.83	0.61	0.63	1.09	0.76	-2.56%
YoY %	0.00%	-21.69%	36.07%	-3.17%	-42.20%	43.42%	-	-
Horiz. %	85.53%	85.53%	109.21%	80.26%	82.89%	143.42%	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