Highlights

[MFCB] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     6.48%    YoY -     38.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 828,644 600,738 840,670 830,964 871,628 588,686 572,653 27.90%
  QoQ % 37.94% -28.54% 1.17% -4.67% 48.06% 2.80% -
  Horiz. % 144.70% 104.90% 146.80% 145.11% 152.21% 102.80% 100.00%
PBT 178,180 137,560 186,337 176,604 161,236 147,524 150,585 11.86%
  QoQ % 29.53% -26.18% 5.51% 9.53% 9.29% -2.03% -
  Horiz. % 118.32% 91.35% 123.74% 117.28% 107.07% 97.97% 100.00%
Tax -31,936 -22,004 -36,792 -40,970 -35,336 -39,870 -36,473 -8.47%
  QoQ % -45.14% 40.19% 10.20% -15.94% 11.37% -9.31% -
  Horiz. % 87.56% 60.33% 100.87% 112.33% 96.88% 109.31% 100.00%
NP 146,244 115,556 149,545 135,634 125,900 107,654 114,112 17.97%
  QoQ % 26.56% -22.73% 10.26% 7.73% 16.95% -5.66% -
  Horiz. % 128.16% 101.27% 131.05% 118.86% 110.33% 94.34% 100.00%
NP to SH 149,508 120,741 114,874 100,496 94,380 74,264 83,737 47.12%
  QoQ % 23.83% 5.11% 14.31% 6.48% 27.09% -11.31% -
  Horiz. % 178.54% 144.19% 137.18% 120.01% 112.71% 88.69% 100.00%
Tax Rate 17.92 % 16.00 % 19.74 % 23.20 % 21.92 % 27.03 % 24.22 % -18.18%
  QoQ % 12.00% -18.95% -14.91% 5.84% -18.90% 11.60% -
  Horiz. % 73.99% 66.06% 81.50% 95.79% 90.50% 111.60% 100.00%
Total Cost 682,400 485,182 691,125 695,330 745,728 481,032 458,541 30.32%
  QoQ % 40.65% -29.80% -0.60% -6.76% 55.03% 4.90% -
  Horiz. % 148.82% 105.81% 150.72% 151.64% 162.63% 104.90% 100.00%
Net Worth 1,212,845 1,057,434 969,968 870,757 670,312 813,028 812,875 30.54%
  QoQ % 14.70% 9.02% 11.39% 29.90% -17.55% 0.02% -
  Horiz. % 149.20% 130.09% 119.33% 107.12% 82.46% 100.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 17,278 8,919 12,483 - 17,819 8,908 -
  QoQ % 0.00% 93.72% -28.55% 0.00% 0.00% 100.04% -
  Horiz. % 0.00% 193.96% 100.12% 140.14% 0.00% 200.04% 100.00%
Div Payout % - % 14.31 % 7.76 % 12.42 % - % 24.00 % 10.64 % -
  QoQ % 0.00% 84.41% -37.52% 0.00% 0.00% 125.56% -
  Horiz. % 0.00% 134.49% 72.93% 116.73% 0.00% 225.56% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,212,845 1,057,434 969,968 870,757 670,312 813,028 812,875 30.54%
  QoQ % 14.70% 9.02% 11.39% 29.90% -17.55% 0.02% -
  Horiz. % 149.20% 130.09% 119.33% 107.12% 82.46% 100.02% 100.00%
NOSH 381,397 345,566 334,472 312,099 223,437 222,747 222,705 43.09%
  QoQ % 10.37% 3.32% 7.17% 39.68% 0.31% 0.02% -
  Horiz. % 171.26% 155.17% 150.19% 140.14% 100.33% 100.02% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 17.65 % 19.24 % 17.79 % 16.32 % 14.44 % 18.29 % 19.93 % -7.77%
  QoQ % -8.26% 8.15% 9.01% 13.02% -21.05% -8.23% -
  Horiz. % 88.56% 96.54% 89.26% 81.89% 72.45% 91.77% 100.00%
ROE 12.33 % 11.42 % 11.84 % 11.54 % 14.08 % 9.13 % 10.30 % 12.73%
  QoQ % 7.97% -3.55% 2.60% -18.04% 54.22% -11.36% -
  Horiz. % 119.71% 110.87% 114.95% 112.04% 136.70% 88.64% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 217.26 173.84 251.34 266.25 390.10 264.28 257.13 -10.62%
  QoQ % 24.98% -30.83% -5.60% -31.75% 47.61% 2.78% -
  Horiz. % 84.49% 67.61% 97.75% 103.55% 151.71% 102.78% 100.00%
EPS 39.20 34.19 34.35 32.20 37.04 33.34 37.60 2.81%
  QoQ % 14.65% -0.47% 6.68% -13.07% 11.10% -11.33% -
  Horiz. % 104.26% 90.93% 91.36% 85.64% 98.51% 88.67% 100.00%
DPS 0.00 5.00 2.67 4.00 - 8.00 4.00 -
  QoQ % 0.00% 87.27% -33.25% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 125.00% 66.75% 100.00% 0.00% 200.00% 100.00%
NAPS 3.1800 3.0600 2.9000 2.7900 3.0000 3.6500 3.6500 -8.77%
  QoQ % 3.92% 5.52% 3.94% -7.00% -17.81% 0.00% -
  Horiz. % 87.12% 83.84% 79.45% 76.44% 82.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 167.68 121.56 170.12 168.15 176.38 119.12 115.88 27.90%
  QoQ % 37.94% -28.54% 1.17% -4.67% 48.07% 2.80% -
  Horiz. % 144.70% 104.90% 146.81% 145.11% 152.21% 102.80% 100.00%
EPS 30.25 24.43 23.25 20.34 19.10 15.03 16.94 47.14%
  QoQ % 23.82% 5.08% 14.31% 6.49% 27.08% -11.28% -
  Horiz. % 178.57% 144.21% 137.25% 120.07% 112.75% 88.72% 100.00%
DPS 0.00 3.50 1.80 2.53 - 3.61 1.80 -
  QoQ % 0.00% 94.44% -28.85% 0.00% 0.00% 100.56% -
  Horiz. % 0.00% 194.44% 100.00% 140.56% 0.00% 200.56% 100.00%
NAPS 2.4543 2.1398 1.9628 1.7620 1.3564 1.6452 1.6449 30.54%
  QoQ % 14.70% 9.02% 11.40% 29.90% -17.55% 0.02% -
  Horiz. % 149.21% 130.09% 119.33% 107.12% 82.46% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.9200 2.1500 1.9900 1.7600 1.8400 2.4900 2.5300 -
P/RPS 1.34 1.24 0.79 0.66 0.47 0.94 0.98 23.17%
  QoQ % 8.06% 56.96% 19.70% 40.43% -50.00% -4.08% -
  Horiz. % 136.73% 126.53% 80.61% 67.35% 47.96% 95.92% 100.00%
P/EPS 7.45 6.15 5.79 5.47 4.36 7.47 6.73 7.00%
  QoQ % 21.14% 6.22% 5.85% 25.46% -41.63% 11.00% -
  Horiz. % 110.70% 91.38% 86.03% 81.28% 64.78% 111.00% 100.00%
EY 13.42 16.25 17.26 18.30 22.96 13.39 14.86 -6.56%
  QoQ % -17.42% -5.85% -5.68% -20.30% 71.47% -9.89% -
  Horiz. % 90.31% 109.35% 116.15% 123.15% 154.51% 90.11% 100.00%
DY 0.00 2.33 1.34 2.27 0.00 3.21 1.58 -
  QoQ % 0.00% 73.88% -40.97% 0.00% 0.00% 103.16% -
  Horiz. % 0.00% 147.47% 84.81% 143.67% 0.00% 203.16% 100.00%
P/NAPS 0.92 0.70 0.69 0.63 0.61 0.68 0.69 21.12%
  QoQ % 31.43% 1.45% 9.52% 3.28% -10.29% -1.45% -
  Horiz. % 133.33% 101.45% 100.00% 91.30% 88.41% 98.55% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 -
Price 4.0000 2.8100 2.3400 2.0600 1.7000 2.3000 2.5000 -
P/RPS 1.84 1.62 0.93 0.77 0.44 0.87 0.97 53.18%
  QoQ % 13.58% 74.19% 20.78% 75.00% -49.43% -10.31% -
  Horiz. % 189.69% 167.01% 95.88% 79.38% 45.36% 89.69% 100.00%
P/EPS 10.20 8.04 6.81 6.40 4.02 6.90 6.65 32.97%
  QoQ % 26.87% 18.06% 6.41% 59.20% -41.74% 3.76% -
  Horiz. % 153.38% 120.90% 102.41% 96.24% 60.45% 103.76% 100.00%
EY 9.80 12.43 14.68 15.63 24.85 14.50 15.04 -24.82%
  QoQ % -21.16% -15.33% -6.08% -37.10% 71.38% -3.59% -
  Horiz. % 65.16% 82.65% 97.61% 103.92% 165.23% 96.41% 100.00%
DY 0.00 1.78 1.14 1.94 0.00 3.48 1.60 -
  QoQ % 0.00% 56.14% -41.24% 0.00% 0.00% 117.50% -
  Horiz. % 0.00% 111.25% 71.25% 121.25% 0.00% 217.50% 100.00%
P/NAPS 1.26 0.92 0.81 0.74 0.57 0.63 0.68 50.80%
  QoQ % 36.96% 13.58% 9.46% 29.82% -9.52% -7.35% -
  Horiz. % 185.29% 135.29% 119.12% 108.82% 83.82% 92.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

228  240  563  1433 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 BINTAI 0.81+0.015 
 ASB 0.18+0.015 
 BIOHLDG 0.305-0.01 
 VSOLAR 0.05+0.005 
 SOLUTN 1.21-0.06 
 VIVOCOM 1.12+0.11 
 SUPERMX-C1I 0.110.00 
 TDM 0.295+0.03 
 KANGER 0.1850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS