Highlights

[MFCB] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     94.28%    YoY -     9.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 217,907 588,686 429,490 283,724 135,840 672,465 512,186 -43.40%
  QoQ % -62.98% 37.07% 51.38% 108.87% -79.80% 31.29% -
  Horiz. % 42.54% 114.94% 83.85% 55.39% 26.52% 131.29% 100.00%
PBT 40,309 147,524 112,939 67,797 33,421 153,020 115,291 -50.34%
  QoQ % -72.68% 30.62% 66.58% 102.86% -78.16% 32.73% -
  Horiz. % 34.96% 127.96% 97.96% 58.81% 28.99% 132.73% 100.00%
Tax -8,834 -39,870 -27,355 -16,815 -8,686 -45,724 -31,369 -57.00%
  QoQ % 77.84% -45.75% -62.68% -93.59% 81.00% -45.76% -
  Horiz. % 28.16% 127.10% 87.20% 53.60% 27.69% 145.76% 100.00%
NP 31,475 107,654 85,584 50,982 24,735 107,296 83,922 -47.96%
  QoQ % -70.76% 25.79% 67.87% 106.11% -76.95% 27.85% -
  Horiz. % 37.51% 128.28% 101.98% 60.75% 29.47% 127.85% 100.00%
NP to SH 23,595 74,264 62,803 36,267 18,667 69,899 55,629 -43.52%
  QoQ % -68.23% 18.25% 73.17% 94.28% -73.29% 25.65% -
  Horiz. % 42.41% 133.50% 112.90% 65.19% 33.56% 125.65% 100.00%
Tax Rate 21.92 % 27.03 % 24.22 % 24.80 % 25.99 % 29.88 % 27.21 % -13.41%
  QoQ % -18.90% 11.60% -2.34% -4.58% -13.02% 9.81% -
  Horiz. % 80.56% 99.34% 89.01% 91.14% 95.52% 109.81% 100.00%
Total Cost 186,432 481,032 343,906 232,742 111,105 565,169 428,264 -42.53%
  QoQ % -61.24% 39.87% 47.76% 109.48% -80.34% 31.97% -
  Horiz. % 43.53% 112.32% 80.30% 54.35% 25.94% 131.97% 100.00%
Net Worth 670,312 813,028 812,875 761,406 756,469 739,059 719,302 -4.59%
  QoQ % -17.55% 0.02% 6.76% 0.65% 2.36% 2.75% -
  Horiz. % 93.19% 113.03% 113.01% 105.85% 105.17% 102.75% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,819 6,681 6,679 - 17,808 6,680 -
  QoQ % 0.00% 166.72% 0.03% 0.00% 0.00% 166.56% -
  Horiz. % 0.00% 266.73% 100.01% 99.97% 0.00% 266.56% 100.00%
Div Payout % - % 24.00 % 10.64 % 18.42 % - % 25.48 % 12.01 % -
  QoQ % 0.00% 125.56% -42.24% 0.00% 0.00% 112.16% -
  Horiz. % 0.00% 199.83% 88.59% 153.37% 0.00% 212.16% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 670,312 813,028 812,875 761,406 756,469 739,059 719,302 -4.59%
  QoQ % -17.55% 0.02% 6.76% 0.65% 2.36% 2.75% -
  Horiz. % 93.19% 113.03% 113.01% 105.85% 105.17% 102.75% 100.00%
NOSH 223,437 222,747 222,705 222,633 222,491 222,608 222,694 0.22%
  QoQ % 0.31% 0.02% 0.03% 0.06% -0.05% -0.04% -
  Horiz. % 100.33% 100.02% 100.01% 99.97% 99.91% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.44 % 18.29 % 19.93 % 17.97 % 18.21 % 15.96 % 16.39 % -8.09%
  QoQ % -21.05% -8.23% 10.91% -1.32% 14.10% -2.62% -
  Horiz. % 88.10% 111.59% 121.60% 109.64% 111.10% 97.38% 100.00%
ROE 3.52 % 9.13 % 7.73 % 4.76 % 2.47 % 9.46 % 7.73 % -40.78%
  QoQ % -61.45% 18.11% 62.39% 92.71% -73.89% 22.38% -
  Horiz. % 45.54% 118.11% 100.00% 61.58% 31.95% 122.38% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 97.52 264.28 192.85 127.44 61.05 302.08 230.00 -43.53%
  QoQ % -63.10% 37.04% 51.33% 108.75% -79.79% 31.34% -
  Horiz. % 42.40% 114.90% 83.85% 55.41% 26.54% 131.34% 100.00%
EPS 9.26 33.34 28.20 16.29 8.39 31.40 24.98 -48.37%
  QoQ % -72.23% 18.23% 73.11% 94.16% -73.28% 25.70% -
  Horiz. % 37.07% 133.47% 112.89% 65.21% 33.59% 125.70% 100.00%
DPS - 8.00 3.00 3.00 0.00 8.00 3.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 266.67% 100.00% 100.00% 0.00% 266.67% 100.00%
NAPS 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 3.2300 -4.80%
  QoQ % -17.81% 0.00% 6.73% 0.59% 2.41% 2.79% -
  Horiz. % 92.88% 113.00% 113.00% 105.88% 105.26% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.05 59.56 43.46 28.71 13.74 68.04 51.82 -43.40%
  QoQ % -62.98% 37.05% 51.38% 108.95% -79.81% 31.30% -
  Horiz. % 42.55% 114.94% 83.87% 55.40% 26.51% 131.30% 100.00%
EPS 2.39 7.51 6.35 3.67 1.89 7.07 5.63 -43.49%
  QoQ % -68.18% 18.27% 73.02% 94.18% -73.27% 25.58% -
  Horiz. % 42.45% 133.39% 112.79% 65.19% 33.57% 125.58% 100.00%
DPS - 1.80 0.68 0.68 0.00 1.80 0.68 -
  QoQ % 0.00% 164.71% 0.00% 0.00% 0.00% 164.71% -
  Horiz. % 0.00% 264.71% 100.00% 100.00% 0.00% 264.71% 100.00%
NAPS 0.6782 0.8226 0.8225 0.7704 0.7654 0.7478 0.7278 -4.59%
  QoQ % -17.55% 0.01% 6.76% 0.65% 2.35% 2.75% -
  Horiz. % 93.18% 113.03% 113.01% 105.85% 105.17% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 2.6600 -
P/RPS 1.89 0.94 1.31 1.77 4.13 0.79 1.16 38.42%
  QoQ % 101.06% -28.24% -25.99% -57.14% 422.78% -31.90% -
  Horiz. % 162.93% 81.03% 112.93% 152.59% 356.03% 68.10% 100.00%
P/EPS 17.42 7.47 8.97 13.87 30.04 7.64 10.65 38.78%
  QoQ % 133.20% -16.72% -35.33% -53.83% 293.19% -28.26% -
  Horiz. % 163.57% 70.14% 84.23% 130.23% 282.07% 71.74% 100.00%
EY 5.74 13.39 11.15 7.21 3.33 13.08 9.39 -27.95%
  QoQ % -57.13% 20.09% 54.65% 116.52% -74.54% 39.30% -
  Horiz. % 61.13% 142.60% 118.74% 76.78% 35.46% 139.30% 100.00%
DY 0.00 3.21 1.19 1.33 0.00 3.33 1.13 -
  QoQ % 0.00% 169.75% -10.53% 0.00% 0.00% 194.69% -
  Horiz. % 0.00% 284.07% 105.31% 117.70% 0.00% 294.69% 100.00%
P/NAPS 0.61 0.68 0.69 0.66 0.74 0.72 0.82 -17.89%
  QoQ % -10.29% -1.45% 4.55% -10.81% 2.78% -12.20% -
  Horiz. % 74.39% 82.93% 84.15% 80.49% 90.24% 87.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 -
Price 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 2.5200 -
P/RPS 1.74 0.87 1.30 1.57 3.96 0.82 1.10 35.72%
  QoQ % 100.00% -33.08% -17.20% -60.35% 382.93% -25.45% -
  Horiz. % 158.18% 79.09% 118.18% 142.73% 360.00% 74.55% 100.00%
P/EPS 16.10 6.90 8.87 12.28 28.84 7.90 10.09 36.51%
  QoQ % 133.33% -22.21% -27.77% -57.42% 265.06% -21.70% -
  Horiz. % 159.56% 68.38% 87.91% 121.70% 285.83% 78.30% 100.00%
EY 6.21 14.50 11.28 8.15 3.47 12.66 9.91 -26.75%
  QoQ % -57.17% 28.55% 38.40% 134.87% -72.59% 27.75% -
  Horiz. % 62.66% 146.32% 113.82% 82.24% 35.02% 127.75% 100.00%
DY 0.00 3.48 1.20 1.50 0.00 3.23 1.19 -
  QoQ % 0.00% 190.00% -20.00% 0.00% 0.00% 171.43% -
  Horiz. % 0.00% 292.44% 100.84% 126.05% 0.00% 271.43% 100.00%
P/NAPS 0.57 0.63 0.68 0.58 0.71 0.75 0.78 -18.85%
  QoQ % -9.52% -7.35% 17.24% -18.31% -5.33% -3.85% -
  Horiz. % 73.08% 80.77% 87.18% 74.36% 91.03% 96.15% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS