[MFCB] YoY Cumulative 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- 236.15%

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
Cumulative Result
Revenue	291,622	312,209	289,364	259,554	210,451	236,954	234,129	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	74,372	57,652	75,714	52,178	46,194	52,957	47,511	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	-19,187	-14,617	-13,092	-6,942	-8,080	-5,093	-9,279	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	55,185	43,035	62,622	45,236	38,114	47,864	38,232	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	38,828	27,359	47,290	31,823	26,534	28,744	25,098	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	236,437	269,174	226,742	214,318	172,337	189,090	195,897	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	6,686	6,744	6,833	4,588	4,675	4,708	4,744	5.88%
YoY %	-0.86%	-1.30%	48.93%	-1.86%	-0.70%	-0.76%	-	-
Horiz. %	140.94%	142.16%	144.03%	96.71%	98.55%	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	5.99%	4.68%	8.76%	6.73%	6.34%	7.49%	7.56%	-
YoY %	27.99%	-46.58%	30.16%	6.15%	-15.35%	-0.93%	-	-
Horiz. %	79.23%	61.90%	115.87%	89.02%	83.86%	99.07%	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	130.83	138.88	127.03	113.13	90.02	100.65	98.70	4.80%
YoY %	-5.80%	9.33%	12.29%	25.67%	-10.56%	1.98%	-	-
Horiz. %	132.55%	140.71%	128.70%	114.62%	91.21%	101.98%	100.00%	-
EPS	17.42	12.17	20.76	13.87	11.35	12.21	10.58	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	3.00	3.00	3.00	2.00	2.00	2.00	2.00	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	29.51	31.59	29.28	26.26	21.29	23.97	23.69	3.72%
YoY %	-6.58%	7.89%	11.50%	23.34%	-11.18%	1.18%	-	-
Horiz. %	124.57%	133.35%	123.60%	110.85%	89.87%	101.18%	100.00%	-
EPS	3.93	2.77	4.78	3.22	2.68	2.91	2.54	7.53%
YoY %	41.88%	-42.05%	48.45%	20.15%	-7.90%	14.57%	-	-
Horiz. %	154.72%	109.06%	188.19%	126.77%	105.51%	114.57%	100.00%	-
DPS	0.68	0.68	0.69	0.46	0.47	0.48	0.48	5.97%
YoY %	0.00%	-1.45%	50.00%	-2.13%	-2.08%	0.00%	-	-
Horiz. %	141.67%	141.67%	143.75%	95.83%	97.92%	100.00%	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	1.30	1.21	1.33	1.46	1.06	1.13	1.50	-2.35%
YoY %	7.44%	-9.02%	-8.90%	37.74%	-6.19%	-24.67%	-	-
Horiz. %	86.67%	80.67%	88.67%	97.33%	70.67%	75.33%	100.00%	-
P/EPS	9.76	13.80	8.14	11.90	8.37	9.34	13.99	-5.81%
YoY %	-29.28%	69.53%	-31.60%	42.17%	-10.39%	-33.24%	-	-
Horiz. %	69.76%	98.64%	58.18%	85.06%	59.83%	66.76%	100.00%	-
EY	10.25	7.24	12.28	8.41	11.95	10.71	7.15	6.18%
YoY %	41.57%	-41.04%	46.02%	-29.62%	11.58%	49.79%	-	-
Horiz. %	143.36%	101.26%	171.75%	117.62%	167.13%	149.79%	100.00%	-
DY	1.76	1.79	1.78	1.21	2.11	1.75	1.35	4.51%
YoY %	-1.68%	0.56%	47.11%	-42.65%	20.57%	29.63%	-	-
Horiz. %	130.37%	132.59%	131.85%	89.63%	156.30%	129.63%	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	1.39	1.22	1.22	1.50	1.21	1.02	1.54	-1.69%
YoY %	13.93%	0.00%	-18.67%	23.97%	18.63%	-33.77%	-	-
Horiz. %	90.26%	79.22%	79.22%	97.40%	78.57%	66.23%	100.00%	-
P/EPS	10.45	13.89	7.47	12.26	9.60	8.44	14.37	-5.16%
YoY %	-24.77%	85.94%	-39.07%	27.71%	13.74%	-41.27%	-	-
Horiz. %	72.72%	96.66%	51.98%	85.32%	66.81%	58.73%	100.00%	-
EY	9.57	7.20	13.39	8.16	10.41	11.85	6.96	5.44%
YoY %	32.92%	-46.23%	64.09%	-21.61%	-12.15%	70.26%	-	-
Horiz. %	137.50%	103.45%	192.39%	117.24%	149.57%	170.26%	100.00%	-
DY	1.65	1.78	1.94	1.18	1.83	1.94	1.32	3.78%
YoY %	-7.30%	-8.25%	64.41%	-35.52%	-5.67%	46.97%	-	-
Horiz. %	125.00%	134.85%	146.97%	89.39%	138.64%	146.97%	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