Highlights

[MFCB] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     15.45%    YoY -     12.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 830,964 871,628 588,686 572,653 567,448 543,360 672,465 15.17%
  QoQ % -4.67% 48.06% 2.80% 0.92% 4.43% -19.20% -
  Horiz. % 123.57% 129.62% 87.54% 85.16% 84.38% 80.80% 100.00%
PBT 176,604 161,236 147,524 150,585 135,594 133,684 153,020 10.04%
  QoQ % 9.53% 9.29% -2.03% 11.06% 1.43% -12.64% -
  Horiz. % 115.41% 105.37% 96.41% 98.41% 88.61% 87.36% 100.00%
Tax -40,970 -35,336 -39,870 -36,473 -33,630 -34,744 -45,724 -7.06%
  QoQ % -15.94% 11.37% -9.31% -8.45% 3.21% 24.01% -
  Horiz. % 89.60% 77.28% 87.20% 79.77% 73.55% 75.99% 100.00%
NP 135,634 125,900 107,654 114,112 101,964 98,940 107,296 16.93%
  QoQ % 7.73% 16.95% -5.66% 11.91% 3.06% -7.79% -
  Horiz. % 126.41% 117.34% 100.33% 106.35% 95.03% 92.21% 100.00%
NP to SH 100,496 94,380 74,264 83,737 72,534 74,668 69,899 27.41%
  QoQ % 6.48% 27.09% -11.31% 15.45% -2.86% 6.82% -
  Horiz. % 143.77% 135.02% 106.24% 119.80% 103.77% 106.82% 100.00%
Tax Rate 23.20 % 21.92 % 27.03 % 24.22 % 24.80 % 25.99 % 29.88 % -15.54%
  QoQ % 5.84% -18.90% 11.60% -2.34% -4.58% -13.02% -
  Horiz. % 77.64% 73.36% 90.46% 81.06% 83.00% 86.98% 100.00%
Total Cost 695,330 745,728 481,032 458,541 465,484 444,420 565,169 14.83%
  QoQ % -6.76% 55.03% 4.90% -1.49% 4.74% -21.37% -
  Horiz. % 123.03% 131.95% 85.11% 81.13% 82.36% 78.63% 100.00%
Net Worth 870,757 670,312 813,028 812,875 761,406 756,469 739,059 11.56%
  QoQ % 29.90% -17.55% 0.02% 6.76% 0.65% 2.36% -
  Horiz. % 117.82% 90.70% 110.01% 109.99% 103.02% 102.36% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 12,483 - 17,819 8,908 13,358 - 17,808 -21.10%
  QoQ % 0.00% 0.00% 100.04% -33.31% 0.00% 0.00% -
  Horiz. % 70.10% 0.00% 100.06% 50.02% 75.01% 0.00% 100.00%
Div Payout % 12.42 % - % 24.00 % 10.64 % 18.42 % - % 25.48 % -38.09%
  QoQ % 0.00% 0.00% 125.56% -42.24% 0.00% 0.00% -
  Horiz. % 48.74% 0.00% 94.19% 41.76% 72.29% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 870,757 670,312 813,028 812,875 761,406 756,469 739,059 11.56%
  QoQ % 29.90% -17.55% 0.02% 6.76% 0.65% 2.36% -
  Horiz. % 117.82% 90.70% 110.01% 109.99% 103.02% 102.36% 100.00%
NOSH 312,099 223,437 222,747 222,705 222,633 222,491 222,608 25.29%
  QoQ % 39.68% 0.31% 0.02% 0.03% 0.06% -0.05% -
  Horiz. % 140.20% 100.37% 100.06% 100.04% 100.01% 99.95% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.32 % 14.44 % 18.29 % 19.93 % 17.97 % 18.21 % 15.96 % 1.50%
  QoQ % 13.02% -21.05% -8.23% 10.91% -1.32% 14.10% -
  Horiz. % 102.26% 90.48% 114.60% 124.87% 112.59% 114.10% 100.00%
ROE 11.54 % 14.08 % 9.13 % 10.30 % 9.53 % 9.87 % 9.46 % 14.18%
  QoQ % -18.04% 54.22% -11.36% 8.08% -3.44% 4.33% -
  Horiz. % 121.99% 148.84% 96.51% 108.88% 100.74% 104.33% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 266.25 390.10 264.28 257.13 254.88 244.22 302.08 -8.08%
  QoQ % -31.75% 47.61% 2.78% 0.88% 4.36% -19.15% -
  Horiz. % 88.14% 129.14% 87.49% 85.12% 84.38% 80.85% 100.00%
EPS 32.20 37.04 33.34 37.60 32.58 33.56 31.40 1.69%
  QoQ % -13.07% 11.10% -11.33% 15.41% -2.92% 6.88% -
  Horiz. % 102.55% 117.96% 106.18% 119.75% 103.76% 106.88% 100.00%
DPS 4.00 - 8.00 4.00 6.00 0.00 8.00 -37.03%
  QoQ % 0.00% 0.00% 100.00% -33.33% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 50.00% 75.00% 0.00% 100.00%
NAPS 2.7900 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 -10.96%
  QoQ % -7.00% -17.81% 0.00% 6.73% 0.59% 2.41% -
  Horiz. % 84.04% 90.36% 109.94% 109.94% 103.01% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 168.15 176.38 119.12 115.88 114.83 109.95 136.08 15.17%
  QoQ % -4.67% 48.07% 2.80% 0.91% 4.44% -19.20% -
  Horiz. % 123.57% 129.61% 87.54% 85.16% 84.38% 80.80% 100.00%
EPS 20.34 19.10 15.03 16.94 14.68 15.11 14.14 27.46%
  QoQ % 6.49% 27.08% -11.28% 15.40% -2.85% 6.86% -
  Horiz. % 143.85% 135.08% 106.29% 119.80% 103.82% 106.86% 100.00%
DPS 2.53 - 3.61 1.80 2.70 0.00 3.60 -20.97%
  QoQ % 0.00% 0.00% 100.56% -33.33% 0.00% 0.00% -
  Horiz. % 70.28% 0.00% 100.28% 50.00% 75.00% 0.00% 100.00%
NAPS 1.7620 1.3564 1.6452 1.6449 1.5408 1.5308 1.4955 11.56%
  QoQ % 29.90% -17.55% 0.02% 6.76% 0.65% 2.36% -
  Horiz. % 117.82% 90.70% 110.01% 109.99% 103.03% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.7600 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 -
P/RPS 0.66 0.47 0.94 0.98 0.89 1.03 0.79 -11.31%
  QoQ % 40.43% -50.00% -4.08% 10.11% -13.59% 30.38% -
  Horiz. % 83.54% 59.49% 118.99% 124.05% 112.66% 130.38% 100.00%
P/EPS 5.47 4.36 7.47 6.73 6.94 7.51 7.64 -19.98%
  QoQ % 25.46% -41.63% 11.00% -3.03% -7.59% -1.70% -
  Horiz. % 71.60% 57.07% 97.77% 88.09% 90.84% 98.30% 100.00%
EY 18.30 22.96 13.39 14.86 14.42 13.32 13.08 25.12%
  QoQ % -20.30% 71.47% -9.89% 3.05% 8.26% 1.83% -
  Horiz. % 139.91% 175.54% 102.37% 113.61% 110.24% 101.83% 100.00%
DY 2.27 0.00 3.21 1.58 2.65 0.00 3.33 -22.56%
  QoQ % 0.00% 0.00% 103.16% -40.38% 0.00% 0.00% -
  Horiz. % 68.17% 0.00% 96.40% 47.45% 79.58% 0.00% 100.00%
P/NAPS 0.63 0.61 0.68 0.69 0.66 0.74 0.72 -8.52%
  QoQ % 3.28% -10.29% -1.45% 4.55% -10.81% 2.78% -
  Horiz. % 87.50% 84.72% 94.44% 95.83% 91.67% 102.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 -
Price 2.0600 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 -
P/RPS 0.77 0.44 0.87 0.97 0.78 0.99 0.82 -4.11%
  QoQ % 75.00% -49.43% -10.31% 24.36% -21.21% 20.73% -
  Horiz. % 93.90% 53.66% 106.10% 118.29% 95.12% 120.73% 100.00%
P/EPS 6.40 4.02 6.90 6.65 6.14 7.21 7.90 -13.11%
  QoQ % 59.20% -41.74% 3.76% 8.31% -14.84% -8.73% -
  Horiz. % 81.01% 50.89% 87.34% 84.18% 77.72% 91.27% 100.00%
EY 15.63 24.85 14.50 15.04 16.29 13.87 12.66 15.10%
  QoQ % -37.10% 71.38% -3.59% -7.67% 17.45% 9.56% -
  Horiz. % 123.46% 196.29% 114.53% 118.80% 128.67% 109.56% 100.00%
DY 1.94 0.00 3.48 1.60 3.00 0.00 3.23 -28.84%
  QoQ % 0.00% 0.00% 117.50% -46.67% 0.00% 0.00% -
  Horiz. % 60.06% 0.00% 107.74% 49.54% 92.88% 0.00% 100.00%
P/NAPS 0.74 0.57 0.63 0.68 0.58 0.71 0.75 -0.89%
  QoQ % 29.82% -9.52% -7.35% 17.24% -18.31% -5.33% -
  Horiz. % 98.67% 76.00% 84.00% 90.67% 77.33% 94.67% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS