Highlights

[MFCB] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     52.20%    YoY -     35.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 434,129 215,188 910,862 910,390 612,221 207,161 600,738 -19.52%
  QoQ % 101.74% -76.38% 0.05% 48.70% 195.53% -65.52% -
  Horiz. % 72.27% 35.82% 151.62% 151.55% 101.91% 34.48% 100.00%
PBT 95,042 42,925 192,935 177,528 122,573 44,545 137,560 -21.90%
  QoQ % 121.41% -77.75% 8.68% 44.83% 175.17% -67.62% -
  Horiz. % 69.09% 31.20% 140.26% 129.05% 89.11% 32.38% 100.00%
Tax -14,912 -6,988 -35,225 -35,593 -26,940 -7,984 -22,004 -22.90%
  QoQ % -113.39% 80.16% 1.03% -32.12% -237.42% 63.72% -
  Horiz. % 67.77% 31.76% 160.08% 161.76% 122.43% 36.28% 100.00%
NP 80,130 35,937 157,710 141,935 95,633 36,561 115,556 -21.71%
  QoQ % 122.97% -77.21% 11.11% 48.42% 161.57% -68.36% -
  Horiz. % 69.34% 31.10% 136.48% 122.83% 82.76% 31.64% 100.00%
NP to SH 59,941 31,504 138,336 116,838 76,767 37,377 120,741 -37.38%
  QoQ % 90.26% -77.23% 18.40% 52.20% 105.39% -69.04% -
  Horiz. % 49.64% 26.09% 114.57% 96.77% 63.58% 30.96% 100.00%
Tax Rate 15.69 % 16.28 % 18.26 % 20.05 % 21.98 % 17.92 % 16.00 % -1.30%
  QoQ % -3.62% -10.84% -8.93% -8.78% 22.66% 12.00% -
  Horiz. % 98.06% 101.75% 114.12% 125.31% 137.38% 112.00% 100.00%
Total Cost 353,999 179,251 753,152 768,455 516,588 170,600 485,182 -19.00%
  QoQ % 97.49% -76.20% -1.99% 48.76% 202.81% -64.84% -
  Horiz. % 72.96% 36.95% 155.23% 158.38% 106.47% 35.16% 100.00%
Net Worth 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 13.88%
  QoQ % 5.12% 0.03% -2.19% 1.03% 1.93% 14.70% -
  Horiz. % 121.47% 115.56% 115.52% 118.11% 116.91% 114.70% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,808 - 15,611 7,638 7,630 - 17,278 -41.20%
  QoQ % 0.00% 0.00% 104.36% 0.11% 0.00% 0.00% -
  Horiz. % 45.19% 0.00% 90.35% 44.21% 44.16% 0.00% 100.00%
Div Payout % 13.03 % - % 11.28 % 6.54 % 9.94 % - % 14.31 % -6.07%
  QoQ % 0.00% 0.00% 72.48% -34.21% 0.00% 0.00% -
  Horiz. % 91.06% 0.00% 78.83% 45.70% 69.46% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 13.88%
  QoQ % 5.12% 0.03% -2.19% 1.03% 1.93% 14.70% -
  Horiz. % 121.47% 115.56% 115.52% 118.11% 116.91% 114.70% 100.00%
NOSH 390,407 390,390 390,279 381,948 381,545 381,397 345,566 8.50%
  QoQ % 0.00% 0.03% 2.18% 0.11% 0.04% 10.37% -
  Horiz. % 112.98% 112.97% 112.94% 110.53% 110.41% 110.37% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.46 % 16.70 % 17.31 % 15.59 % 15.62 % 17.65 % 19.24 % -2.73%
  QoQ % 10.54% -3.52% 11.03% -0.19% -11.50% -8.26% -
  Horiz. % 95.95% 86.80% 89.97% 81.03% 81.19% 91.74% 100.00%
ROE 4.67 % 2.58 % 11.32 % 9.35 % 6.21 % 3.08 % 11.42 % -45.00%
  QoQ % 81.01% -77.21% 21.07% 50.56% 101.62% -73.03% -
  Horiz. % 40.89% 22.59% 99.12% 81.87% 54.38% 26.97% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 111.20 55.12 233.39 238.35 160.46 54.32 173.84 -25.82%
  QoQ % 101.74% -76.38% -2.08% 48.54% 195.40% -68.75% -
  Horiz. % 63.97% 31.71% 134.26% 137.11% 92.30% 31.25% 100.00%
EPS 15.35 8.07 36.02 30.59 20.12 9.80 34.19 -41.45%
  QoQ % 90.21% -77.60% 17.75% 52.04% 105.31% -71.34% -
  Horiz. % 44.90% 23.60% 105.35% 89.47% 58.85% 28.66% 100.00%
DPS 2.00 0.00 4.00 2.00 2.00 0.00 5.00 -45.80%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 80.00% 40.00% 40.00% 0.00% 100.00%
NAPS 3.2900 3.1300 3.1300 3.2700 3.2400 3.1800 3.0600 4.96%
  QoQ % 5.11% 0.00% -4.28% 0.93% 1.89% 3.92% -
  Horiz. % 107.52% 102.29% 102.29% 106.86% 105.88% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 87.85 43.54 184.32 184.22 123.89 41.92 121.56 -19.52%
  QoQ % 101.77% -76.38% 0.05% 48.70% 195.54% -65.51% -
  Horiz. % 72.27% 35.82% 151.63% 151.55% 101.92% 34.49% 100.00%
EPS 12.13 6.38 27.99 23.64 15.53 7.56 24.43 -37.38%
  QoQ % 90.13% -77.21% 18.40% 52.22% 105.42% -69.05% -
  Horiz. % 49.65% 26.12% 114.57% 96.77% 63.57% 30.95% 100.00%
DPS 1.58 0.00 3.16 1.55 1.54 0.00 3.50 -41.24%
  QoQ % 0.00% 0.00% 103.87% 0.65% 0.00% 0.00% -
  Horiz. % 45.14% 0.00% 90.29% 44.29% 44.00% 0.00% 100.00%
NAPS 2.5992 2.4726 2.4719 2.5274 2.5016 2.4543 2.1398 13.88%
  QoQ % 5.12% 0.03% -2.20% 1.03% 1.93% 14.70% -
  Horiz. % 121.47% 115.55% 115.52% 118.11% 116.91% 114.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.6400 3.2300 3.6700 3.5400 3.9400 2.9200 2.1500 -
P/RPS 3.27 5.86 1.57 1.49 2.46 5.38 1.24 91.22%
  QoQ % -44.20% 273.25% 5.37% -39.43% -54.28% 333.87% -
  Horiz. % 263.71% 472.58% 126.61% 120.16% 198.39% 433.87% 100.00%
P/EPS 23.71 40.03 10.35 11.57 19.58 29.80 6.15 146.48%
  QoQ % -40.77% 286.76% -10.54% -40.91% -34.30% 384.55% -
  Horiz. % 385.53% 650.89% 168.29% 188.13% 318.37% 484.55% 100.00%
EY 4.22 2.50 9.66 8.64 5.11 3.36 16.25 -59.40%
  QoQ % 68.80% -74.12% 11.81% 69.08% 52.08% -79.32% -
  Horiz. % 25.97% 15.38% 59.45% 53.17% 31.45% 20.68% 100.00%
DY 0.55 0.00 1.09 0.56 0.51 0.00 2.33 -61.91%
  QoQ % 0.00% 0.00% 94.64% 9.80% 0.00% 0.00% -
  Horiz. % 23.61% 0.00% 46.78% 24.03% 21.89% 0.00% 100.00%
P/NAPS 1.11 1.03 1.17 1.08 1.22 0.92 0.70 36.10%
  QoQ % 7.77% -11.97% 8.33% -11.48% 32.61% 31.43% -
  Horiz. % 158.57% 147.14% 167.14% 154.29% 174.29% 131.43% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 -
Price 3.5300 3.5500 3.6000 3.5000 3.5300 4.0000 2.8100 -
P/RPS 3.17 6.44 1.54 1.47 2.20 7.36 1.62 56.64%
  QoQ % -50.78% 318.18% 4.76% -33.18% -70.11% 354.32% -
  Horiz. % 195.68% 397.53% 95.06% 90.74% 135.80% 454.32% 100.00%
P/EPS 22.99 43.99 10.16 11.44 17.54 40.82 8.04 101.85%
  QoQ % -47.74% 332.97% -11.19% -34.78% -57.03% 407.71% -
  Horiz. % 285.95% 547.14% 126.37% 142.29% 218.16% 507.71% 100.00%
EY 4.35 2.27 9.85 8.74 5.70 2.45 12.43 -50.43%
  QoQ % 91.63% -76.95% 12.70% 53.33% 132.65% -80.29% -
  Horiz. % 35.00% 18.26% 79.24% 70.31% 45.86% 19.71% 100.00%
DY 0.57 0.00 1.11 0.57 0.57 0.00 1.78 -53.29%
  QoQ % 0.00% 0.00% 94.74% 0.00% 0.00% 0.00% -
  Horiz. % 32.02% 0.00% 62.36% 32.02% 32.02% 0.00% 100.00%
P/NAPS 1.07 1.13 1.15 1.07 1.09 1.26 0.92 10.62%
  QoQ % -5.31% -1.74% 7.48% -1.83% -13.49% 36.96% -
  Horiz. % 116.30% 122.83% 125.00% 116.30% 118.48% 136.96% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS