[MFCB] YoY TTM 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- 5.25%

YoY- 86.75%

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
TTM Result
Revenue	614,717	633,353	553,133	512,206	474,386	474,638	478,728	4.25%
YoY %	-2.94%	14.50%	7.99%	7.97%	-0.05%	-0.85%	-	-
Horiz. %	128.41%	132.30%	115.54%	106.99%	99.09%	99.15%	100.00%	-
PBT	145,822	123,290	144,662	123,504	68,376	101,185	99,338	6.60%
YoY %	18.28%	-14.77%	17.13%	80.62%	-32.42%	1.86%	-	-
Horiz. %	146.79%	124.11%	145.63%	124.33%	68.83%	101.86%	100.00%	-
Tax	-40,010	-30,309	-28,055	-20,194	-12,053	-9,066	-17,226	15.06%
YoY %	-32.01%	-8.03%	-38.93%	-67.54%	-32.95%	47.37%	-	-
Horiz. %	232.27%	175.95%	162.86%	117.23%	69.97%	52.63%	100.00%	-
NP	105,812	92,981	116,607	103,310	56,323	92,119	82,112	4.31%
YoY %	13.80%	-20.26%	12.87%	83.42%	-38.86%	12.19%	-	-
Horiz. %	128.86%	113.24%	142.01%	125.82%	68.59%	112.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,396	55,159	80,664	70,915	37,974	54,109	51,856	4.97%
YoY %	25.81%	-31.62%	13.75%	86.75%	-29.82%	4.34%	-	-
Horiz. %	133.82%	106.37%	155.55%	136.75%	73.23%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	24.58%	19.39%	16.35%	17.63%	8.96%	17.34%	-
YoY %	11.64%	26.77%	18.59%	-7.26%	96.76%	-48.33%	-	-
Horiz. %	158.25%	141.75%	111.82%	94.29%	101.67%	51.67%	100.00%	-
Total Cost	508,905	540,372	436,526	408,896	418,063	382,519	396,616	4.23%
YoY %	-5.82%	23.79%	6.76%	-2.19%	9.29%	-3.55%	-	-
Horiz. %	128.31%	136.25%	110.06%	103.10%	105.41%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,742	584,932	539,826	472,827	418,437	383,971	333,073	11.74%
YoY %	10.91%	8.36%	14.17%	13.00%	8.98%	15.28%	-	-
Horiz. %	194.77%	175.62%	162.07%	141.96%	125.63%	115.28%	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	15,886	20,374	19,444	16,233	12,908	13,002	11,833	5.02%
YoY %	-22.03%	4.78%	19.78%	25.76%	-0.72%	9.88%	-	-
Horiz. %	134.25%	172.18%	164.32%	137.18%	109.08%	109.88%	100.00%	-
Div Payout %	22.89%	36.94%	24.11%	22.89%	33.99%	24.03%	22.82%	-
YoY %	-38.03%	53.21%	5.33%	-32.66%	41.45%	5.30%	-	-
Horiz. %	100.31%	161.88%	105.65%	100.31%	148.95%	105.30%	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	648,742	584,932	539,826	472,827	418,437	383,971	333,073	11.74%
YoY %	10.91%	8.36%	14.17%	13.00%	8.98%	15.28%	-	-
Horiz. %	194.77%	175.62%	162.07%	141.96%	125.63%	115.28%	100.00%	-
NOSH	222,935	224,973	227,774	229,527	233,763	235,565	237,909	-1.07%
YoY %	-0.91%	-1.23%	-0.76%	-1.81%	-0.76%	-0.99%	-	-
Horiz. %	93.71%	94.56%	95.74%	96.48%	98.26%	99.01%	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	17.21%	14.68%	21.08%	20.17%	11.87%	19.41%	17.15%	-
YoY %	17.23%	-30.36%	4.51%	69.92%	-38.85%	13.18%	-	-
Horiz. %	100.35%	85.60%	122.92%	117.61%	69.21%	113.18%	100.00%	-
ROE	10.70%	9.43%	14.94%	15.00%	9.08%	14.09%	15.57%	-
YoY %	13.47%	-36.88%	-0.40%	65.20%	-35.56%	-9.51%	-	-
Horiz. %	68.72%	60.57%	95.95%	96.34%	58.32%	90.49%	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	275.74	281.52	242.84	223.16	202.93	201.49	201.22	5.38%
YoY %	-2.05%	15.93%	8.82%	9.97%	0.71%	0.13%	-	-
Horiz. %	137.03%	139.91%	120.68%	110.90%	100.85%	100.13%	100.00%	-
EPS	31.13	24.52	35.41	30.90	16.24	22.97	21.80	6.11%
YoY %	26.96%	-30.75%	14.60%	90.27%	-29.30%	5.37%	-	-
Horiz. %	142.80%	112.48%	162.43%	141.74%	74.50%	105.37%	100.00%	-
DPS	7.10	9.06	8.50	7.00	5.50	5.50	5.00	6.01%
YoY %	-21.63%	6.59%	21.43%	27.27%	0.00%	10.00%	-	-
Horiz. %	142.00%	181.20%	170.00%	140.00%	110.00%	110.00%	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	62.20	64.08	55.97	51.82	48.00	48.02	48.44	4.25%
YoY %	-2.93%	14.49%	8.01%	7.96%	-0.04%	-0.87%	-	-
Horiz. %	128.41%	132.29%	115.55%	106.98%	99.09%	99.13%	100.00%	-
EPS	7.02	5.58	8.16	7.18	3.84	5.47	5.25	4.95%
YoY %	25.81%	-31.62%	13.65%	86.98%	-29.80%	4.19%	-	-
Horiz. %	133.71%	106.29%	155.43%	136.76%	73.14%	104.19%	100.00%	-
DPS	1.61	2.06	1.97	1.64	1.31	1.32	1.20	5.01%
YoY %	-21.84%	4.57%	20.12%	25.19%	-0.76%	10.00%	-	-
Horiz. %	134.17%	171.67%	164.17%	136.67%	109.17%	110.00%	100.00%	-
NAPS	0.6564	0.5918	0.5462	0.4784	0.4234	0.3885	0.337	11.74%
YoY %	10.92%	8.35%	14.17%	12.99%	8.98%	15.28%	-	-
Horiz. %	194.78%	175.61%	162.08%	141.96%	125.64%	115.28%	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	0.62	0.60	0.70	0.74	0.47	0.57	0.74	-2.90%
YoY %	3.33%	-14.29%	-5.41%	57.45%	-17.54%	-22.97%	-	-
Horiz. %	83.78%	81.08%	94.59%	100.00%	63.51%	77.03%	100.00%	-
P/EPS	5.46	6.85	4.77	5.34	5.85	4.96	6.79	-3.56%
YoY %	-20.29%	43.61%	-10.67%	-8.72%	17.94%	-26.95%	-	-
Horiz. %	80.41%	100.88%	70.25%	78.65%	86.16%	73.05%	100.00%	-
EY	18.31	14.59	20.95	18.72	17.10	20.15	14.73	3.68%
YoY %	25.50%	-30.36%	11.91%	9.47%	-15.14%	36.80%	-	-
Horiz. %	124.30%	99.05%	142.23%	127.09%	116.09%	136.80%	100.00%	-
DY	4.18	5.39	5.03	4.24	5.79	4.82	3.38	3.60%
YoY %	-22.45%	7.16%	18.63%	-26.77%	20.12%	42.60%	-	-
Horiz. %	123.67%	159.47%	148.82%	125.44%	171.30%	142.60%	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	0.66	0.60	0.64	0.76	0.54	0.51	0.76	-2.32%
YoY %	10.00%	-6.25%	-15.79%	40.74%	5.88%	-32.89%	-	-
Horiz. %	86.84%	78.95%	84.21%	100.00%	71.05%	67.11%	100.00%	-
P/EPS	5.85	6.89	4.38	5.50	6.71	4.48	6.97	-2.87%
YoY %	-15.09%	57.31%	-20.36%	-18.03%	49.78%	-35.72%	-	-
Horiz. %	83.93%	98.85%	62.84%	78.91%	96.27%	64.28%	100.00%	-
EY	17.10	14.51	22.85	18.17	14.90	22.30	14.34	2.97%
YoY %	17.85%	-36.50%	25.76%	21.95%	-33.18%	55.51%	-	-
Horiz. %	119.25%	101.19%	159.34%	126.71%	103.91%	155.51%	100.00%	-
DY	3.90	5.36	5.48	4.12	5.05	5.34	3.29	2.87%
YoY %	-27.24%	-2.19%	33.01%	-18.42%	-5.43%	62.31%	-	-
Horiz. %	118.54%	162.92%	166.57%	125.23%	153.50%	162.31%	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