Highlights

[MFCB] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     112.96%    YoY -     38.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 207,161 600,738 630,503 415,482 217,907 588,686 429,490 -38.47%
  QoQ % -65.52% -4.72% 51.75% 90.67% -62.98% 37.07% -
  Horiz. % 48.23% 139.87% 146.80% 96.74% 50.74% 137.07% 100.00%
PBT 44,545 137,560 139,753 88,302 40,309 147,524 112,939 -46.19%
  QoQ % -67.62% -1.57% 58.27% 119.06% -72.68% 30.62% -
  Horiz. % 39.44% 121.80% 123.74% 78.19% 35.69% 130.62% 100.00%
Tax -7,984 -22,004 -27,594 -20,485 -8,834 -39,870 -27,355 -55.97%
  QoQ % 63.72% 20.26% -34.70% -131.89% 77.84% -45.75% -
  Horiz. % 29.19% 80.44% 100.87% 74.89% 32.29% 145.75% 100.00%
NP 36,561 115,556 112,159 67,817 31,475 107,654 85,584 -43.25%
  QoQ % -68.36% 3.03% 65.38% 115.46% -70.76% 25.79% -
  Horiz. % 42.72% 135.02% 131.05% 79.24% 36.78% 125.79% 100.00%
NP to SH 37,377 120,741 86,156 50,248 23,595 74,264 62,803 -29.22%
  QoQ % -69.04% 40.14% 71.46% 112.96% -68.23% 18.25% -
  Horiz. % 59.51% 192.25% 137.18% 80.01% 37.57% 118.25% 100.00%
Tax Rate 17.92 % 16.00 % 19.74 % 23.20 % 21.92 % 27.03 % 24.22 % -18.18%
  QoQ % 12.00% -18.95% -14.91% 5.84% -18.90% 11.60% -
  Horiz. % 73.99% 66.06% 81.50% 95.79% 90.50% 111.60% 100.00%
Total Cost 170,600 485,182 518,344 347,665 186,432 481,032 343,906 -37.31%
  QoQ % -64.84% -6.40% 49.09% 86.48% -61.24% 39.87% -
  Horiz. % 49.61% 141.08% 150.72% 101.09% 54.21% 139.87% 100.00%
Net Worth 1,212,845 1,057,434 969,968 870,757 670,312 813,028 812,875 30.54%
  QoQ % 14.70% 9.02% 11.39% 29.90% -17.55% 0.02% -
  Horiz. % 149.20% 130.09% 119.33% 107.12% 82.46% 100.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 17,278 6,689 6,241 - 17,819 6,681 -
  QoQ % 0.00% 158.29% 7.17% 0.00% 0.00% 166.72% -
  Horiz. % 0.00% 258.61% 100.12% 93.43% 0.00% 266.72% 100.00%
Div Payout % - % 14.31 % 7.76 % 12.42 % - % 24.00 % 10.64 % -
  QoQ % 0.00% 84.41% -37.52% 0.00% 0.00% 125.56% -
  Horiz. % 0.00% 134.49% 72.93% 116.73% 0.00% 225.56% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,212,845 1,057,434 969,968 870,757 670,312 813,028 812,875 30.54%
  QoQ % 14.70% 9.02% 11.39% 29.90% -17.55% 0.02% -
  Horiz. % 149.20% 130.09% 119.33% 107.12% 82.46% 100.02% 100.00%
NOSH 381,397 345,566 334,472 312,099 223,437 222,747 222,705 43.09%
  QoQ % 10.37% 3.32% 7.17% 39.68% 0.31% 0.02% -
  Horiz. % 171.26% 155.17% 150.19% 140.14% 100.33% 100.02% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 17.65 % 19.24 % 17.79 % 16.32 % 14.44 % 18.29 % 19.93 % -7.77%
  QoQ % -8.26% 8.15% 9.01% 13.02% -21.05% -8.23% -
  Horiz. % 88.56% 96.54% 89.26% 81.89% 72.45% 91.77% 100.00%
ROE 3.08 % 11.42 % 8.88 % 5.77 % 3.52 % 9.13 % 7.73 % -45.82%
  QoQ % -73.03% 28.60% 53.90% 63.92% -61.45% 18.11% -
  Horiz. % 39.84% 147.74% 114.88% 74.64% 45.54% 118.11% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 54.32 173.84 188.51 133.12 97.52 264.28 192.85 -57.00%
  QoQ % -68.75% -7.78% 41.61% 36.51% -63.10% 37.04% -
  Horiz. % 28.17% 90.14% 97.75% 69.03% 50.57% 137.04% 100.00%
EPS 9.80 34.19 25.76 16.10 9.26 33.34 28.20 -50.54%
  QoQ % -71.34% 32.73% 60.00% 73.87% -72.23% 18.23% -
  Horiz. % 34.75% 121.24% 91.35% 57.09% 32.84% 118.23% 100.00%
DPS 0.00 5.00 2.00 2.00 - 8.00 3.00 -
  QoQ % 0.00% 150.00% 0.00% 0.00% 0.00% 166.67% -
  Horiz. % 0.00% 166.67% 66.67% 66.67% 0.00% 266.67% 100.00%
NAPS 3.1800 3.0600 2.9000 2.7900 3.0000 3.6500 3.6500 -8.77%
  QoQ % 3.92% 5.52% 3.94% -7.00% -17.81% 0.00% -
  Horiz. % 87.12% 83.84% 79.45% 76.44% 82.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.96 60.78 63.79 42.04 22.05 59.56 43.46 -38.47%
  QoQ % -65.51% -4.72% 51.74% 90.66% -62.98% 37.05% -
  Horiz. % 48.23% 139.85% 146.78% 96.73% 50.74% 137.05% 100.00%
EPS 3.78 12.22 8.72 5.08 2.39 7.51 6.35 -29.21%
  QoQ % -69.07% 40.14% 71.65% 112.55% -68.18% 18.27% -
  Horiz. % 59.53% 192.44% 137.32% 80.00% 37.64% 118.27% 100.00%
DPS 0.00 1.75 0.68 0.63 - 1.80 0.68 -
  QoQ % 0.00% 157.35% 7.94% 0.00% 0.00% 164.71% -
  Horiz. % 0.00% 257.35% 100.00% 92.65% 0.00% 264.71% 100.00%
NAPS 1.2271 1.0699 0.9814 0.8810 0.6782 0.8226 0.8225 30.53%
  QoQ % 14.69% 9.02% 11.40% 29.90% -17.55% 0.01% -
  Horiz. % 149.19% 130.08% 119.32% 107.11% 82.46% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.9200 2.1500 1.9900 1.7600 1.8400 2.4900 2.5300 -
P/RPS 5.38 1.24 1.06 1.32 1.89 0.94 1.31 156.23%
  QoQ % 333.87% 16.98% -19.70% -30.16% 101.06% -28.24% -
  Horiz. % 410.69% 94.66% 80.92% 100.76% 144.27% 71.76% 100.00%
P/EPS 29.80 6.15 7.73 10.93 17.42 7.47 8.97 122.48%
  QoQ % 384.55% -20.44% -29.28% -37.26% 133.20% -16.72% -
  Horiz. % 332.22% 68.56% 86.18% 121.85% 194.20% 83.28% 100.00%
EY 3.36 16.25 12.94 9.15 5.74 13.39 11.15 -55.02%
  QoQ % -79.32% 25.58% 41.42% 59.41% -57.13% 20.09% -
  Horiz. % 30.13% 145.74% 116.05% 82.06% 51.48% 120.09% 100.00%
DY 0.00 2.33 1.01 1.14 0.00 3.21 1.19 -
  QoQ % 0.00% 130.69% -11.40% 0.00% 0.00% 169.75% -
  Horiz. % 0.00% 195.80% 84.87% 95.80% 0.00% 269.75% 100.00%
P/NAPS 0.92 0.70 0.69 0.63 0.61 0.68 0.69 21.12%
  QoQ % 31.43% 1.45% 9.52% 3.28% -10.29% -1.45% -
  Horiz. % 133.33% 101.45% 100.00% 91.30% 88.41% 98.55% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 -
Price 4.0000 2.8100 2.3400 2.0600 1.7000 2.3000 2.5000 -
P/RPS 7.36 1.62 1.24 1.55 1.74 0.87 1.30 217.32%
  QoQ % 354.32% 30.65% -20.00% -10.92% 100.00% -33.08% -
  Horiz. % 566.15% 124.62% 95.38% 119.23% 133.85% 66.92% 100.00%
P/EPS 40.82 8.04 9.08 12.80 16.10 6.90 8.87 176.42%
  QoQ % 407.71% -11.45% -29.06% -20.50% 133.33% -22.21% -
  Horiz. % 460.20% 90.64% 102.37% 144.31% 181.51% 77.79% 100.00%
EY 2.45 12.43 11.01 7.82 6.21 14.50 11.28 -63.83%
  QoQ % -80.29% 12.90% 40.79% 25.93% -57.17% 28.55% -
  Horiz. % 21.72% 110.20% 97.61% 69.33% 55.05% 128.55% 100.00%
DY 0.00 1.78 0.85 0.97 0.00 3.48 1.20 -
  QoQ % 0.00% 109.41% -12.37% 0.00% 0.00% 190.00% -
  Horiz. % 0.00% 148.33% 70.83% 80.83% 0.00% 290.00% 100.00%
P/NAPS 1.26 0.92 0.81 0.74 0.57 0.63 0.68 50.80%
  QoQ % 36.96% 13.58% 9.46% 29.82% -9.52% -7.35% -
  Horiz. % 185.29% 135.29% 119.12% 108.82% 83.82% 92.65% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS