Highlights

[MFCB] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     25.65%    YoY -     -5.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 429,490 283,724 135,840 672,465 512,186 347,855 168,825 86.25%
  QoQ % 51.38% 108.87% -79.80% 31.29% 47.24% 106.04% -
  Horiz. % 254.40% 168.06% 80.46% 398.32% 303.38% 206.04% 100.00%
PBT 112,939 67,797 33,421 153,020 115,291 72,494 31,657 133.30%
  QoQ % 66.58% 102.86% -78.16% 32.73% 59.04% 129.00% -
  Horiz. % 356.76% 214.16% 105.57% 483.37% 364.19% 229.00% 100.00%
Tax -27,355 -16,815 -8,686 -45,724 -31,369 -20,723 -7,779 131.07%
  QoQ % -62.68% -93.59% 81.00% -45.76% -51.37% -166.40% -
  Horiz. % 351.65% 216.16% 111.66% 587.79% 403.25% 266.40% 100.00%
NP 85,584 50,982 24,735 107,296 83,922 51,771 23,878 134.02%
  QoQ % 67.87% 106.11% -76.95% 27.85% 62.10% 116.81% -
  Horiz. % 358.42% 213.51% 103.59% 449.35% 351.46% 216.81% 100.00%
NP to SH 62,803 36,267 18,667 69,899 55,629 33,144 15,634 152.49%
  QoQ % 73.17% 94.28% -73.29% 25.65% 67.84% 112.00% -
  Horiz. % 401.71% 231.98% 119.40% 447.10% 355.82% 212.00% 100.00%
Tax Rate 24.22 % 24.80 % 25.99 % 29.88 % 27.21 % 28.59 % 24.57 % -0.95%
  QoQ % -2.34% -4.58% -13.02% 9.81% -4.83% 16.36% -
  Horiz. % 98.58% 100.94% 105.78% 121.61% 110.74% 116.36% 100.00%
Total Cost 343,906 232,742 111,105 565,169 428,264 296,084 144,947 77.80%
  QoQ % 47.76% 109.48% -80.34% 31.97% 44.64% 104.27% -
  Horiz. % 237.26% 160.57% 76.65% 389.91% 295.46% 204.27% 100.00%
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.22%
  QoQ % 6.76% 0.65% 2.36% 2.75% 3.84% 1.32% -
  Horiz. % 118.89% 111.36% 110.64% 108.10% 105.21% 101.32% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,681 6,679 - 17,808 6,680 - - -
  QoQ % 0.03% 0.00% 0.00% 166.56% 0.00% 0.00% -
  Horiz. % 100.01% 99.97% 0.00% 266.56% 100.00% - -
Div Payout % 10.64 % 18.42 % - % 25.48 % 12.01 % - % - % -
  QoQ % -42.24% 0.00% 0.00% 112.16% 0.00% 0.00% -
  Horiz. % 88.59% 153.37% 0.00% 212.16% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.22%
  QoQ % 6.76% 0.65% 2.36% 2.75% 3.84% 1.32% -
  Horiz. % 118.89% 111.36% 110.64% 108.10% 105.21% 101.32% 100.00%
NOSH 222,705 222,633 222,491 222,608 222,694 222,741 222,706 -0.00%
  QoQ % 0.03% 0.06% -0.05% -0.04% -0.02% 0.02% -
  Horiz. % 100.00% 99.97% 99.90% 99.96% 99.99% 100.02% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.93 % 17.97 % 18.21 % 15.96 % 16.39 % 14.88 % 14.14 % 25.68%
  QoQ % 10.91% -1.32% 14.10% -2.62% 10.15% 5.23% -
  Horiz. % 140.95% 127.09% 128.78% 112.87% 115.91% 105.23% 100.00%
ROE 7.73 % 4.76 % 2.47 % 9.46 % 7.73 % 4.78 % 2.29 % 124.86%
  QoQ % 62.39% 92.71% -73.89% 22.38% 61.72% 108.73% -
  Horiz. % 337.55% 207.86% 107.86% 413.10% 337.55% 208.73% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 192.85 127.44 61.05 302.08 230.00 156.17 75.81 86.24%
  QoQ % 51.33% 108.75% -79.79% 31.34% 47.28% 106.00% -
  Horiz. % 254.39% 168.10% 80.53% 398.47% 303.39% 206.00% 100.00%
EPS 28.20 16.29 8.39 31.40 24.98 14.88 7.02 152.49%
  QoQ % 73.11% 94.16% -73.28% 25.70% 67.88% 111.97% -
  Horiz. % 401.71% 232.05% 119.52% 447.29% 355.84% 211.97% 100.00%
DPS 3.00 3.00 0.00 8.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 266.67% 100.00% - -
NAPS 3.6500 3.4200 3.4000 3.3200 3.2300 3.1100 3.0700 12.22%
  QoQ % 6.73% 0.59% 2.41% 2.79% 3.86% 1.30% -
  Horiz. % 118.89% 111.40% 110.75% 108.14% 105.21% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.46 28.71 13.74 68.04 51.82 35.20 17.08 86.27%
  QoQ % 51.38% 108.95% -79.81% 31.30% 47.22% 106.09% -
  Horiz. % 254.45% 168.09% 80.44% 398.36% 303.40% 206.09% 100.00%
EPS 6.35 3.67 1.89 7.07 5.63 3.35 1.58 152.57%
  QoQ % 73.02% 94.18% -73.27% 25.58% 68.06% 112.03% -
  Horiz. % 401.90% 232.28% 119.62% 447.47% 356.33% 212.03% 100.00%
DPS 0.68 0.68 0.00 1.80 0.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 164.71% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 264.71% 100.00% - -
NAPS 0.8225 0.7704 0.7654 0.7478 0.7278 0.7009 0.6918 12.22%
  QoQ % 6.76% 0.65% 2.35% 2.75% 3.84% 1.32% -
  Horiz. % 118.89% 111.36% 110.64% 108.09% 105.20% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.5300 2.2600 2.5200 2.4000 2.6600 2.2400 2.2600 -
P/RPS 1.31 1.77 4.13 0.79 1.16 1.43 2.98 -42.16%
  QoQ % -25.99% -57.14% 422.78% -31.90% -18.88% -52.01% -
  Horiz. % 43.96% 59.40% 138.59% 26.51% 38.93% 47.99% 100.00%
P/EPS 8.97 13.87 30.04 7.64 10.65 15.05 32.19 -57.30%
  QoQ % -35.33% -53.83% 293.19% -28.26% -29.24% -53.25% -
  Horiz. % 27.87% 43.09% 93.32% 23.73% 33.08% 46.75% 100.00%
EY 11.15 7.21 3.33 13.08 9.39 6.64 3.11 134.07%
  QoQ % 54.65% 116.52% -74.54% 39.30% 41.42% 113.50% -
  Horiz. % 358.52% 231.83% 107.07% 420.58% 301.93% 213.50% 100.00%
DY 1.19 1.33 0.00 3.33 1.13 0.00 0.00 -
  QoQ % -10.53% 0.00% 0.00% 194.69% 0.00% 0.00% -
  Horiz. % 105.31% 117.70% 0.00% 294.69% 100.00% - -
P/NAPS 0.69 0.66 0.74 0.72 0.82 0.72 0.74 -4.55%
  QoQ % 4.55% -10.81% 2.78% -12.20% 13.89% -2.70% -
  Horiz. % 93.24% 89.19% 100.00% 97.30% 110.81% 97.30% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 26/08/14 21/05/14 -
Price 2.5000 2.0000 2.4200 2.4800 2.5200 2.2700 2.2900 -
P/RPS 1.30 1.57 3.96 0.82 1.10 1.45 3.02 -42.96%
  QoQ % -17.20% -60.35% 382.93% -25.45% -24.14% -51.99% -
  Horiz. % 43.05% 51.99% 131.13% 27.15% 36.42% 48.01% 100.00%
P/EPS 8.87 12.28 28.84 7.90 10.09 15.26 32.62 -57.99%
  QoQ % -27.77% -57.42% 265.06% -21.70% -33.88% -53.22% -
  Horiz. % 27.19% 37.65% 88.41% 24.22% 30.93% 46.78% 100.00%
EY 11.28 8.15 3.47 12.66 9.91 6.56 3.07 137.92%
  QoQ % 38.40% 134.87% -72.59% 27.75% 51.07% 113.68% -
  Horiz. % 367.43% 265.47% 113.03% 412.38% 322.80% 213.68% 100.00%
DY 1.20 1.50 0.00 3.23 1.19 0.00 0.00 -
  QoQ % -20.00% 0.00% 0.00% 171.43% 0.00% 0.00% -
  Horiz. % 100.84% 126.05% 0.00% 271.43% 100.00% - -
P/NAPS 0.68 0.58 0.71 0.75 0.78 0.73 0.75 -6.32%
  QoQ % 17.24% -18.31% -5.33% -3.85% 6.85% -2.67% -
  Horiz. % 90.67% 77.33% 94.67% 100.00% 104.00% 97.33% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. 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
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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