Highlights

[MFCB] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -4.87%    YoY -     -21.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 887,368 874,119 870,921 868,258 860,752 910,862 1,213,853 -18.86%
  QoQ % 1.52% 0.37% 0.31% 0.87% -5.50% -24.96% -
  Horiz. % 73.10% 72.01% 71.75% 71.53% 70.91% 75.04% 100.00%
PBT 179,772 197,440 195,476 190,084 171,700 192,935 236,704 -16.77%
  QoQ % -8.95% 1.00% 2.84% 10.71% -11.01% -18.49% -
  Horiz. % 75.95% 83.41% 82.58% 80.30% 72.54% 81.51% 100.00%
Tax -28,508 -37,908 -31,005 -29,824 -27,952 -35,225 -47,457 -28.83%
  QoQ % 24.80% -22.26% -3.96% -6.70% 20.65% 25.78% -
  Horiz. % 60.07% 79.88% 65.33% 62.84% 58.90% 74.22% 100.00%
NP 151,264 159,532 164,470 160,260 143,748 157,710 189,246 -13.88%
  QoQ % -5.18% -3.00% 2.63% 11.49% -8.85% -16.66% -
  Horiz. % 79.93% 84.30% 86.91% 84.68% 75.96% 83.34% 100.00%
NP to SH 134,624 129,266 130,800 119,882 126,016 138,336 155,784 -9.28%
  QoQ % 4.14% -1.17% 9.11% -4.87% -8.91% -11.20% -
  Horiz. % 86.42% 82.98% 83.96% 76.95% 80.89% 88.80% 100.00%
Tax Rate 15.86 % 19.20 % 15.86 % 15.69 % 16.28 % 18.26 % 20.05 % -14.48%
  QoQ % -17.40% 21.06% 1.08% -3.62% -10.84% -8.93% -
  Horiz. % 79.10% 95.76% 79.10% 78.25% 81.20% 91.07% 100.00%
Total Cost 736,104 714,587 706,450 707,998 717,004 753,152 1,024,606 -19.80%
  QoQ % 3.01% 1.15% -0.22% -1.26% -4.80% -26.49% -
  Horiz. % 71.84% 69.74% 68.95% 69.10% 69.98% 73.51% 100.00%
Net Worth 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 6.55%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.19% -
  Horiz. % 109.98% 107.48% 107.54% 102.84% 97.83% 97.81% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 15,745 10,411 15,616 - 15,611 10,185 -
  QoQ % 0.00% 51.23% -33.33% 0.00% 0.00% 53.27% -
  Horiz. % 0.00% 154.59% 102.22% 153.32% 0.00% 153.27% 100.00%
Div Payout % - % 12.18 % 7.96 % 13.03 % - % 11.28 % 6.54 % -
  QoQ % 0.00% 53.02% -38.91% 0.00% 0.00% 72.48% -
  Horiz. % 0.00% 186.24% 121.71% 199.24% 0.00% 172.48% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 6.55%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.19% -
  Horiz. % 109.98% 107.48% 107.54% 102.84% 97.83% 97.81% 100.00%
NOSH 397,000 393,646 390,440 390,407 390,390 390,279 381,948 2.61%
  QoQ % 0.85% 0.82% 0.01% 0.00% 0.03% 2.18% -
  Horiz. % 103.94% 103.06% 102.22% 102.21% 102.21% 102.18% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.05 % 18.25 % 18.88 % 18.46 % 16.70 % 17.31 % 15.59 % 6.16%
  QoQ % -6.58% -3.34% 2.28% 10.54% -3.52% 11.03% -
  Horiz. % 109.36% 117.06% 121.10% 118.41% 107.12% 111.03% 100.00%
ROE 9.80 % 9.63 % 9.74 % 9.33 % 10.31 % 11.32 % 12.47 % -14.85%
  QoQ % 1.77% -1.13% 4.39% -9.51% -8.92% -9.22% -
  Horiz. % 78.59% 77.23% 78.11% 74.82% 82.68% 90.78% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 223.52 222.06 223.06 222.40 220.49 233.39 317.81 -20.93%
  QoQ % 0.66% -0.45% 0.30% 0.87% -5.53% -26.56% -
  Horiz. % 70.33% 69.87% 70.19% 69.98% 69.38% 73.44% 100.00%
EPS 33.92 33.03 33.49 30.70 32.28 36.02 40.79 -11.58%
  QoQ % 2.69% -1.37% 9.09% -4.89% -10.38% -11.69% -
  Horiz. % 83.16% 80.98% 82.10% 75.26% 79.14% 88.31% 100.00%
DPS 0.00 4.00 2.67 4.00 0.00 4.00 2.67 -
  QoQ % 0.00% 49.81% -33.25% 0.00% 0.00% 49.81% -
  Horiz. % 0.00% 149.81% 100.00% 149.81% 0.00% 149.81% 100.00%
NAPS 3.4600 3.4100 3.4400 3.2900 3.1300 3.1300 3.2700 3.84%
  QoQ % 1.47% -0.87% 4.56% 5.11% 0.00% -4.28% -
  Horiz. % 105.81% 104.28% 105.20% 100.61% 95.72% 95.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 179.57 176.88 176.24 175.70 174.18 184.32 245.63 -18.86%
  QoQ % 1.52% 0.36% 0.31% 0.87% -5.50% -24.96% -
  Horiz. % 73.11% 72.01% 71.75% 71.53% 70.91% 75.04% 100.00%
EPS 27.24 26.16 26.47 24.26 25.50 27.99 31.52 -9.28%
  QoQ % 4.13% -1.17% 9.11% -4.86% -8.90% -11.20% -
  Horiz. % 86.42% 82.99% 83.98% 76.97% 80.90% 88.80% 100.00%
DPS 0.00 3.19 2.11 3.16 0.00 3.16 2.06 -
  QoQ % 0.00% 51.18% -33.23% 0.00% 0.00% 53.40% -
  Horiz. % 0.00% 154.85% 102.43% 153.40% 0.00% 153.40% 100.00%
NAPS 2.7796 2.7163 2.7179 2.5992 2.4726 2.4719 2.5274 6.55%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.20% -
  Horiz. % 109.98% 107.47% 107.54% 102.84% 97.83% 97.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.8500 3.1000 3.4000 3.6400 3.2300 3.6700 3.5400 -
P/RPS 1.72 1.40 1.52 1.64 1.46 1.57 1.11 33.94%
  QoQ % 22.86% -7.89% -7.32% 12.33% -7.01% 41.44% -
  Horiz. % 154.95% 126.13% 136.94% 147.75% 131.53% 141.44% 100.00%
P/EPS 11.35 9.44 10.15 11.85 10.01 10.35 8.68 19.60%
  QoQ % 20.23% -7.00% -14.35% 18.38% -3.29% 19.24% -
  Horiz. % 130.76% 108.76% 116.94% 136.52% 115.32% 119.24% 100.00%
EY 8.81 10.59 9.85 8.44 9.99 9.66 11.52 -16.39%
  QoQ % -16.81% 7.51% 16.71% -15.52% 3.42% -16.15% -
  Horiz. % 76.48% 91.93% 85.50% 73.26% 86.72% 83.85% 100.00%
DY 0.00 1.29 0.78 1.10 0.00 1.09 0.75 -
  QoQ % 0.00% 65.38% -29.09% 0.00% 0.00% 45.33% -
  Horiz. % 0.00% 172.00% 104.00% 146.67% 0.00% 145.33% 100.00%
P/NAPS 1.11 0.91 0.99 1.11 1.03 1.17 1.08 1.85%
  QoQ % 21.98% -8.08% -10.81% 7.77% -11.97% 8.33% -
  Horiz. % 102.78% 84.26% 91.67% 102.78% 95.37% 108.33% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 -
Price 3.3900 3.8800 3.3300 3.5300 3.5500 3.6000 3.5000 -
P/RPS 1.52 1.75 1.49 1.59 1.61 1.54 1.10 24.09%
  QoQ % -13.14% 17.45% -6.29% -1.24% 4.55% 40.00% -
  Horiz. % 138.18% 159.09% 135.45% 144.55% 146.36% 140.00% 100.00%
P/EPS 10.00 11.82 9.94 11.50 11.00 10.16 8.58 10.76%
  QoQ % -15.40% 18.91% -13.57% 4.55% 8.27% 18.41% -
  Horiz. % 116.55% 137.76% 115.85% 134.03% 128.21% 118.41% 100.00%
EY 10.00 8.46 10.06 8.70 9.09 9.85 11.65 -9.69%
  QoQ % 18.20% -15.90% 15.63% -4.29% -7.72% -15.45% -
  Horiz. % 85.84% 72.62% 86.35% 74.68% 78.03% 84.55% 100.00%
DY 0.00 1.03 0.80 1.13 0.00 1.11 0.76 -
  QoQ % 0.00% 28.75% -29.20% 0.00% 0.00% 46.05% -
  Horiz. % 0.00% 135.53% 105.26% 148.68% 0.00% 146.05% 100.00%
P/NAPS 0.98 1.14 0.97 1.07 1.13 1.15 1.07 -5.69%
  QoQ % -14.04% 17.53% -9.35% -5.31% -1.74% 7.48% -
  Horiz. % 91.59% 106.54% 90.65% 100.00% 105.61% 107.48% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

197  361  600  1261 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.39+0.095 
 HWGB 0.96+0.115 
 KANGER 0.1750.00 
 BINTAI 1.12-0.02 
 SAPNRG 0.125+0.005 
 ARMADA 0.375+0.02 
 TOPBLDS 0.125-0.005 
 KNM 0.22+0.01 
 HWGB-WD 0.61+0.085 
 INIX 0.29+0.025 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS