Highlights

[MFCB] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     23.83%    YoY -     58.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 910,862 1,213,853 1,224,442 828,644 600,738 840,670 830,964 6.29%
  QoQ % -24.96% -0.86% 47.76% 37.94% -28.54% 1.17% -
  Horiz. % 109.62% 146.08% 147.35% 99.72% 72.29% 101.17% 100.00%
PBT 192,935 236,704 245,146 178,180 137,560 186,337 176,604 6.06%
  QoQ % -18.49% -3.44% 37.58% 29.53% -26.18% 5.51% -
  Horiz. % 109.25% 134.03% 138.81% 100.89% 77.89% 105.51% 100.00%
Tax -35,225 -47,457 -53,880 -31,936 -22,004 -36,792 -40,970 -9.56%
  QoQ % 25.78% 11.92% -68.71% -45.14% 40.19% 10.20% -
  Horiz. % 85.98% 115.83% 131.51% 77.95% 53.71% 89.80% 100.00%
NP 157,710 189,246 191,266 146,244 115,556 149,545 135,634 10.55%
  QoQ % -16.66% -1.06% 30.79% 26.56% -22.73% 10.26% -
  Horiz. % 116.28% 139.53% 141.02% 107.82% 85.20% 110.26% 100.00%
NP to SH 138,336 155,784 153,534 149,508 120,741 114,874 100,496 23.67%
  QoQ % -11.20% 1.47% 2.69% 23.83% 5.11% 14.31% -
  Horiz. % 137.65% 155.02% 152.78% 148.77% 120.15% 114.31% 100.00%
Tax Rate 18.26 % 20.05 % 21.98 % 17.92 % 16.00 % 19.74 % 23.20 % -14.72%
  QoQ % -8.93% -8.78% 22.66% 12.00% -18.95% -14.91% -
  Horiz. % 78.71% 86.42% 94.74% 77.24% 68.97% 85.09% 100.00%
Total Cost 753,152 1,024,606 1,033,176 682,400 485,182 691,125 695,330 5.45%
  QoQ % -26.49% -0.83% 51.40% 40.65% -29.80% -0.60% -
  Horiz. % 108.32% 147.36% 148.59% 98.14% 69.78% 99.40% 100.00%
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
  QoQ % -2.19% 1.03% 1.93% 14.70% 9.02% 11.39% -
  Horiz. % 140.29% 143.44% 141.97% 139.29% 121.44% 111.39% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 15,611 10,185 15,261 - 17,278 8,919 12,483 16.02%
  QoQ % 53.27% -33.26% 0.00% 0.00% 93.72% -28.55% -
  Horiz. % 125.05% 81.59% 122.25% 0.00% 138.40% 71.45% 100.00%
Div Payout % 11.28 % 6.54 % 9.94 % - % 14.31 % 7.76 % 12.42 % -6.20%
  QoQ % 72.48% -34.21% 0.00% 0.00% 84.41% -37.52% -
  Horiz. % 90.82% 52.66% 80.03% 0.00% 115.22% 62.48% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
  QoQ % -2.19% 1.03% 1.93% 14.70% 9.02% 11.39% -
  Horiz. % 140.29% 143.44% 141.97% 139.29% 121.44% 111.39% 100.00%
NOSH 390,279 381,948 381,545 381,397 345,566 334,472 312,099 16.02%
  QoQ % 2.18% 0.11% 0.04% 10.37% 3.32% 7.17% -
  Horiz. % 125.05% 122.38% 122.25% 122.20% 110.72% 107.17% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.31 % 15.59 % 15.62 % 17.65 % 19.24 % 17.79 % 16.32 % 3.99%
  QoQ % 11.03% -0.19% -11.50% -8.26% 8.15% 9.01% -
  Horiz. % 106.07% 95.53% 95.71% 108.15% 117.89% 109.01% 100.00%
ROE 11.32 % 12.47 % 12.42 % 12.33 % 11.42 % 11.84 % 11.54 % -1.27%
  QoQ % -9.22% 0.40% 0.73% 7.97% -3.55% 2.60% -
  Horiz. % 98.09% 108.06% 107.63% 106.85% 98.96% 102.60% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 233.39 317.81 320.92 217.26 173.84 251.34 266.25 -8.39%
  QoQ % -26.56% -0.97% 47.71% 24.98% -30.83% -5.60% -
  Horiz. % 87.66% 119.37% 120.53% 81.60% 65.29% 94.40% 100.00%
EPS 36.02 40.79 40.24 39.20 34.19 34.35 32.20 7.74%
  QoQ % -11.69% 1.37% 2.65% 14.65% -0.47% 6.68% -
  Horiz. % 111.86% 126.68% 124.97% 121.74% 106.18% 106.68% 100.00%
DPS 4.00 2.67 4.00 0.00 5.00 2.67 4.00 -
  QoQ % 49.81% -33.25% 0.00% 0.00% 87.27% -33.25% -
  Horiz. % 100.00% 66.75% 100.00% 0.00% 125.00% 66.75% 100.00%
NAPS 3.1300 3.2700 3.2400 3.1800 3.0600 2.9000 2.7900 7.94%
  QoQ % -4.28% 0.93% 1.89% 3.92% 5.52% 3.94% -
  Horiz. % 112.19% 117.20% 116.13% 113.98% 109.68% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.16 122.82 123.89 83.84 60.78 85.06 84.08 6.29%
  QoQ % -24.96% -0.86% 47.77% 37.94% -28.54% 1.17% -
  Horiz. % 109.61% 146.08% 147.35% 99.71% 72.29% 101.17% 100.00%
EPS 14.00 15.76 15.53 15.13 12.22 11.62 10.17 23.68%
  QoQ % -11.17% 1.48% 2.64% 23.81% 5.16% 14.26% -
  Horiz. % 137.66% 154.97% 152.70% 148.77% 120.16% 114.26% 100.00%
DPS 1.58 1.03 1.54 0.00 1.75 0.90 1.26 16.24%
  QoQ % 53.40% -33.12% 0.00% 0.00% 94.44% -28.57% -
  Horiz. % 125.40% 81.75% 122.22% 0.00% 138.89% 71.43% 100.00%
NAPS 1.2360 1.2637 1.2508 1.2271 1.0699 0.9814 0.8810 25.25%
  QoQ % -2.19% 1.03% 1.93% 14.69% 9.02% 11.40% -
  Horiz. % 140.30% 143.44% 141.98% 139.28% 121.44% 111.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.6700 3.5400 3.9400 2.9200 2.1500 1.9900 1.7600 -
P/RPS 1.57 1.11 1.23 1.34 1.24 0.79 0.66 77.92%
  QoQ % 41.44% -9.76% -8.21% 8.06% 56.96% 19.70% -
  Horiz. % 237.88% 168.18% 186.36% 203.03% 187.88% 119.70% 100.00%
P/EPS 10.35 8.68 9.79 7.45 6.15 5.79 5.47 52.80%
  QoQ % 19.24% -11.34% 31.41% 21.14% 6.22% 5.85% -
  Horiz. % 189.21% 158.68% 178.98% 136.20% 112.43% 105.85% 100.00%
EY 9.66 11.52 10.21 13.42 16.25 17.26 18.30 -34.61%
  QoQ % -16.15% 12.83% -23.92% -17.42% -5.85% -5.68% -
  Horiz. % 52.79% 62.95% 55.79% 73.33% 88.80% 94.32% 100.00%
DY 1.09 0.75 1.02 0.00 2.33 1.34 2.27 -38.60%
  QoQ % 45.33% -26.47% 0.00% 0.00% 73.88% -40.97% -
  Horiz. % 48.02% 33.04% 44.93% 0.00% 102.64% 59.03% 100.00%
P/NAPS 1.17 1.08 1.22 0.92 0.70 0.69 0.63 50.92%
  QoQ % 8.33% -11.48% 32.61% 31.43% 1.45% 9.52% -
  Horiz. % 185.71% 171.43% 193.65% 146.03% 111.11% 109.52% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 -
Price 3.6000 3.5000 3.5300 4.0000 2.8100 2.3400 2.0600 -
P/RPS 1.54 1.10 1.10 1.84 1.62 0.93 0.77 58.54%
  QoQ % 40.00% 0.00% -40.22% 13.58% 74.19% 20.78% -
  Horiz. % 200.00% 142.86% 142.86% 238.96% 210.39% 120.78% 100.00%
P/EPS 10.16 8.58 8.77 10.20 8.04 6.81 6.40 35.97%
  QoQ % 18.41% -2.17% -14.02% 26.87% 18.06% 6.41% -
  Horiz. % 158.75% 134.06% 137.03% 159.38% 125.62% 106.41% 100.00%
EY 9.85 11.65 11.40 9.80 12.43 14.68 15.63 -26.43%
  QoQ % -15.45% 2.19% 16.33% -21.16% -15.33% -6.08% -
  Horiz. % 63.02% 74.54% 72.94% 62.70% 79.53% 93.92% 100.00%
DY 1.11 0.76 1.13 0.00 1.78 1.14 1.94 -31.01%
  QoQ % 46.05% -32.74% 0.00% 0.00% 56.14% -41.24% -
  Horiz. % 57.22% 39.18% 58.25% 0.00% 91.75% 58.76% 100.00%
P/NAPS 1.15 1.07 1.09 1.26 0.92 0.81 0.74 34.06%
  QoQ % 7.48% -1.83% -13.49% 36.96% 13.58% 9.46% -
  Horiz. % 155.41% 144.59% 147.30% 170.27% 124.32% 109.46% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS