[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:25:00

EMA 5

5 Mins

BUY

2024-05-14 16:20:00

EMA 5

10 Mins

BUY

2024-05-14 16:00:00

EMA 5

30 Mins

BUY

2024-05-14 15:55:00

EMA 5

5 Mins

SELL

2024-05-14 15:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

454

HLIND

HONG LEONG INDUSTRIES BHD

444

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

357

GENM

GENTING MALAYSIA BERHAD

288

YTL

YTL CORPORATION BHD

286

MYEG

MY E.G. SERVICES BHD

253

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More