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 - 494,176
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.32 245.63 247.77 167.68 121.56 170.12 168.15 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%
EPS 27.99 31.52 31.07 30.25 24.43 23.25 20.34 23.65%
  QoQ % -11.20% 1.45% 2.71% 23.82% 5.08% 14.31% -
  Horiz. % 137.61% 154.97% 152.75% 148.72% 120.11% 114.31% 100.00%
DPS 3.16 2.06 3.09 0.00 3.50 1.80 2.53 15.93%
  QoQ % 53.40% -33.33% 0.00% 0.00% 94.44% -28.85% -
  Horiz. % 124.90% 81.42% 122.13% 0.00% 138.34% 71.15% 100.00%
NAPS 2.4719 2.5274 2.5016 2.4543 2.1398 1.9628 1.7620 25.24%
  QoQ % -2.20% 1.03% 1.93% 14.70% 9.02% 11.40% -
  Horiz. % 140.29% 143.44% 141.98% 139.29% 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.
 


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
 
 

262  515  649  993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.96+0.115 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.335+0.07 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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