Highlights

[MFCB] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     18.40%    YoY -     14.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 653,191 434,129 215,188 910,862 910,390 612,221 207,161 114.87%
  QoQ % 50.46% 101.74% -76.38% 0.05% 48.70% 195.53% -
  Horiz. % 315.31% 209.56% 103.87% 439.69% 439.46% 295.53% 100.00%
PBT 146,607 95,042 42,925 192,935 177,528 122,573 44,545 121.10%
  QoQ % 54.25% 121.41% -77.75% 8.68% 44.83% 175.17% -
  Horiz. % 329.12% 213.36% 96.36% 433.12% 398.54% 275.17% 100.00%
Tax -23,254 -14,912 -6,988 -35,225 -35,593 -26,940 -7,984 103.81%
  QoQ % -55.94% -113.39% 80.16% 1.03% -32.12% -237.42% -
  Horiz. % 291.26% 186.77% 87.53% 441.19% 445.80% 337.42% 100.00%
NP 123,353 80,130 35,937 157,710 141,935 95,633 36,561 124.78%
  QoQ % 53.94% 122.97% -77.21% 11.11% 48.42% 161.57% -
  Horiz. % 337.39% 219.17% 98.29% 431.36% 388.21% 261.57% 100.00%
NP to SH 98,100 59,941 31,504 138,336 116,838 76,767 37,377 90.16%
  QoQ % 63.66% 90.26% -77.23% 18.40% 52.20% 105.39% -
  Horiz. % 262.46% 160.37% 84.29% 370.11% 312.59% 205.39% 100.00%
Tax Rate 15.86 % 15.69 % 16.28 % 18.26 % 20.05 % 21.98 % 17.92 % -7.81%
  QoQ % 1.08% -3.62% -10.84% -8.93% -8.78% 22.66% -
  Horiz. % 88.50% 87.56% 90.85% 101.90% 111.89% 122.66% 100.00%
Total Cost 529,838 353,999 179,251 753,152 768,455 516,588 170,600 112.72%
  QoQ % 49.67% 97.49% -76.20% -1.99% 48.76% 202.81% -
  Horiz. % 310.57% 207.50% 105.07% 441.47% 450.44% 302.81% 100.00%
Net Worth 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.19% 1.03% 1.93% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 102.98% 101.93% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,808 7,808 - 15,611 7,638 7,630 - -
  QoQ % 0.01% 0.00% 0.00% 104.36% 0.11% 0.00% -
  Horiz. % 102.33% 102.32% 0.00% 204.58% 100.11% 100.00% -
Div Payout % 7.96 % 13.03 % - % 11.28 % 6.54 % 9.94 % - % -
  QoQ % -38.91% 0.00% 0.00% 72.48% -34.21% 0.00% -
  Horiz. % 80.08% 131.09% 0.00% 113.48% 65.79% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.19% 1.03% 1.93% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 102.98% 101.93% 100.00%
NOSH 390,440 390,407 390,390 390,279 381,948 381,545 381,397 1.57%
  QoQ % 0.01% 0.00% 0.03% 2.18% 0.11% 0.04% -
  Horiz. % 102.37% 102.36% 102.36% 102.33% 100.14% 100.04% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.88 % 18.46 % 16.70 % 17.31 % 15.59 % 15.62 % 17.65 % 4.59%
  QoQ % 2.28% 10.54% -3.52% 11.03% -0.19% -11.50% -
  Horiz. % 106.97% 104.59% 94.62% 98.07% 88.33% 88.50% 100.00%
ROE 7.30 % 4.67 % 2.58 % 11.32 % 9.35 % 6.21 % 3.08 % 77.67%
  QoQ % 56.32% 81.01% -77.21% 21.07% 50.56% 101.62% -
  Horiz. % 237.01% 151.62% 83.77% 367.53% 303.57% 201.62% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 167.30 111.20 55.12 233.39 238.35 160.46 54.32 111.54%
  QoQ % 50.45% 101.74% -76.38% -2.08% 48.54% 195.40% -
  Horiz. % 307.99% 204.71% 101.47% 429.66% 438.79% 295.40% 100.00%
EPS 25.12 15.35 8.07 36.02 30.59 20.12 9.80 87.19%
  QoQ % 63.65% 90.21% -77.60% 17.75% 52.04% 105.31% -
  Horiz. % 256.33% 156.63% 82.35% 367.55% 312.14% 205.31% 100.00%
DPS 2.00 2.00 0.00 4.00 2.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.4400 3.2900 3.1300 3.1300 3.2700 3.2400 3.1800 5.37%
  QoQ % 4.56% 5.11% 0.00% -4.28% 0.93% 1.89% -
  Horiz. % 108.18% 103.46% 98.43% 98.43% 102.83% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 132.18 87.85 43.54 184.32 184.22 123.89 41.92 114.88%
  QoQ % 50.46% 101.77% -76.38% 0.05% 48.70% 195.54% -
  Horiz. % 315.31% 209.57% 103.86% 439.69% 439.46% 295.54% 100.00%
EPS 19.85 12.13 6.38 27.99 23.64 15.53 7.56 90.21%
  QoQ % 63.64% 90.13% -77.21% 18.40% 52.22% 105.42% -
  Horiz. % 262.57% 160.45% 84.39% 370.24% 312.70% 205.42% 100.00%
DPS 1.58 1.58 0.00 3.16 1.55 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 103.87% 0.65% 0.00% -
  Horiz. % 102.60% 102.60% 0.00% 205.19% 100.65% 100.00% -
NAPS 2.7179 2.5992 2.4726 2.4719 2.5274 2.5016 2.4543 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.20% 1.03% 1.93% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 102.98% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.4000 3.6400 3.2300 3.6700 3.5400 3.9400 2.9200 -
P/RPS 2.03 3.27 5.86 1.57 1.49 2.46 5.38 -47.75%
  QoQ % -37.92% -44.20% 273.25% 5.37% -39.43% -54.28% -
  Horiz. % 37.73% 60.78% 108.92% 29.18% 27.70% 45.72% 100.00%
P/EPS 13.53 23.71 40.03 10.35 11.57 19.58 29.80 -40.90%
  QoQ % -42.94% -40.77% 286.76% -10.54% -40.91% -34.30% -
  Horiz. % 45.40% 79.56% 134.33% 34.73% 38.83% 65.70% 100.00%
EY 7.39 4.22 2.50 9.66 8.64 5.11 3.36 69.04%
  QoQ % 75.12% 68.80% -74.12% 11.81% 69.08% 52.08% -
  Horiz. % 219.94% 125.60% 74.40% 287.50% 257.14% 152.08% 100.00%
DY 0.59 0.55 0.00 1.09 0.56 0.51 0.00 -
  QoQ % 7.27% 0.00% 0.00% 94.64% 9.80% 0.00% -
  Horiz. % 115.69% 107.84% 0.00% 213.73% 109.80% 100.00% -
P/NAPS 0.99 1.11 1.03 1.17 1.08 1.22 0.92 5.01%
  QoQ % -10.81% 7.77% -11.97% 8.33% -11.48% 32.61% -
  Horiz. % 107.61% 120.65% 111.96% 127.17% 117.39% 132.61% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 -
Price 3.3300 3.5300 3.5500 3.6000 3.5000 3.5300 4.0000 -
P/RPS 1.99 3.17 6.44 1.54 1.47 2.20 7.36 -58.15%
  QoQ % -37.22% -50.78% 318.18% 4.76% -33.18% -70.11% -
  Horiz. % 27.04% 43.07% 87.50% 20.92% 19.97% 29.89% 100.00%
P/EPS 13.25 22.99 43.99 10.16 11.44 17.54 40.82 -52.74%
  QoQ % -42.37% -47.74% 332.97% -11.19% -34.78% -57.03% -
  Horiz. % 32.46% 56.32% 107.77% 24.89% 28.03% 42.97% 100.00%
EY 7.55 4.35 2.27 9.85 8.74 5.70 2.45 111.62%
  QoQ % 73.56% 91.63% -76.95% 12.70% 53.33% 132.65% -
  Horiz. % 308.16% 177.55% 92.65% 402.04% 356.73% 232.65% 100.00%
DY 0.60 0.57 0.00 1.11 0.57 0.57 0.00 -
  QoQ % 5.26% 0.00% 0.00% 94.74% 0.00% 0.00% -
  Horiz. % 105.26% 100.00% 0.00% 194.74% 100.00% 100.00% -
P/NAPS 0.97 1.07 1.13 1.15 1.07 1.09 1.26 -15.99%
  QoQ % -9.35% -5.31% -1.74% 7.48% -1.83% -13.49% -
  Horiz. % 76.98% 84.92% 89.68% 91.27% 84.92% 86.51% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS