Highlights

[MFCB] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -73.29%    YoY -     19.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 588,686 429,490 283,724 135,840 672,465 512,186 347,855 41.88%
  QoQ % 37.07% 51.38% 108.87% -79.80% 31.29% 47.24% -
  Horiz. % 169.23% 123.47% 81.56% 39.05% 193.32% 147.24% 100.00%
PBT 147,524 112,939 67,797 33,421 153,020 115,291 72,494 60.38%
  QoQ % 30.62% 66.58% 102.86% -78.16% 32.73% 59.04% -
  Horiz. % 203.50% 155.79% 93.52% 46.10% 211.08% 159.04% 100.00%
Tax -39,870 -27,355 -16,815 -8,686 -45,724 -31,369 -20,723 54.51%
  QoQ % -45.75% -62.68% -93.59% 81.00% -45.76% -51.37% -
  Horiz. % 192.39% 132.00% 81.14% 41.91% 220.64% 151.37% 100.00%
NP 107,654 85,584 50,982 24,735 107,296 83,922 51,771 62.70%
  QoQ % 25.79% 67.87% 106.11% -76.95% 27.85% 62.10% -
  Horiz. % 207.94% 165.31% 98.48% 47.78% 207.25% 162.10% 100.00%
NP to SH 74,264 62,803 36,267 18,667 69,899 55,629 33,144 70.98%
  QoQ % 18.25% 73.17% 94.28% -73.29% 25.65% 67.84% -
  Horiz. % 224.06% 189.49% 109.42% 56.32% 210.89% 167.84% 100.00%
Tax Rate 27.03 % 24.22 % 24.80 % 25.99 % 29.88 % 27.21 % 28.59 % -3.66%
  QoQ % 11.60% -2.34% -4.58% -13.02% 9.81% -4.83% -
  Horiz. % 94.54% 84.71% 86.74% 90.91% 104.51% 95.17% 100.00%
Total Cost 481,032 343,906 232,742 111,105 565,169 428,264 296,084 38.08%
  QoQ % 39.87% 47.76% 109.48% -80.34% 31.97% 44.64% -
  Horiz. % 162.46% 116.15% 78.61% 37.52% 190.88% 144.64% 100.00%
Net Worth 813,028 812,875 761,406 756,469 739,059 719,302 692,727 11.23%
  QoQ % 0.02% 6.76% 0.65% 2.36% 2.75% 3.84% -
  Horiz. % 117.37% 117.34% 109.91% 109.20% 106.69% 103.84% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,819 6,681 6,679 - 17,808 6,680 - -
  QoQ % 166.72% 0.03% 0.00% 0.00% 166.56% 0.00% -
  Horiz. % 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 % 125.56% -42.24% 0.00% 0.00% 112.16% 0.00% -
  Horiz. % 199.83% 88.59% 153.37% 0.00% 212.16% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 813,028 812,875 761,406 756,469 739,059 719,302 692,727 11.23%
  QoQ % 0.02% 6.76% 0.65% 2.36% 2.75% 3.84% -
  Horiz. % 117.37% 117.34% 109.91% 109.20% 106.69% 103.84% 100.00%
NOSH 222,747 222,705 222,633 222,491 222,608 222,694 222,741 0.00%
  QoQ % 0.02% 0.03% 0.06% -0.05% -0.04% -0.02% -
  Horiz. % 100.00% 99.98% 99.95% 99.89% 99.94% 99.98% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.29 % 19.93 % 17.97 % 18.21 % 15.96 % 16.39 % 14.88 % 14.70%
  QoQ % -8.23% 10.91% -1.32% 14.10% -2.62% 10.15% -
  Horiz. % 122.92% 133.94% 120.77% 122.38% 107.26% 110.15% 100.00%
ROE 9.13 % 7.73 % 4.76 % 2.47 % 9.46 % 7.73 % 4.78 % 53.76%
  QoQ % 18.11% 62.39% 92.71% -73.89% 22.38% 61.72% -
  Horiz. % 191.00% 161.72% 99.58% 51.67% 197.91% 161.72% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 264.28 192.85 127.44 61.05 302.08 230.00 156.17 41.87%
  QoQ % 37.04% 51.33% 108.75% -79.79% 31.34% 47.28% -
  Horiz. % 169.23% 123.49% 81.60% 39.09% 193.43% 147.28% 100.00%
EPS 33.34 28.20 16.29 8.39 31.40 24.98 14.88 70.98%
  QoQ % 18.23% 73.11% 94.16% -73.28% 25.70% 67.88% -
  Horiz. % 224.06% 189.52% 109.48% 56.38% 211.02% 167.88% 100.00%
DPS 8.00 3.00 3.00 0.00 8.00 3.00 0.00 -
  QoQ % 166.67% 0.00% 0.00% 0.00% 166.67% 0.00% -
  Horiz. % 266.67% 100.00% 100.00% 0.00% 266.67% 100.00% -
NAPS 3.6500 3.6500 3.4200 3.4000 3.3200 3.2300 3.1100 11.23%
  QoQ % 0.00% 6.73% 0.59% 2.41% 2.79% 3.86% -
  Horiz. % 117.36% 117.36% 109.97% 109.32% 106.75% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.56 43.46 28.71 13.74 68.04 51.82 35.20 41.86%
  QoQ % 37.05% 51.38% 108.95% -79.81% 31.30% 47.22% -
  Horiz. % 169.20% 123.47% 81.56% 39.03% 193.30% 147.22% 100.00%
EPS 7.51 6.35 3.67 1.89 7.07 5.63 3.35 71.04%
  QoQ % 18.27% 73.02% 94.18% -73.27% 25.58% 68.06% -
  Horiz. % 224.18% 189.55% 109.55% 56.42% 211.04% 168.06% 100.00%
DPS 1.80 0.68 0.68 0.00 1.80 0.68 0.00 -
  QoQ % 164.71% 0.00% 0.00% 0.00% 164.71% 0.00% -
  Horiz. % 264.71% 100.00% 100.00% 0.00% 264.71% 100.00% -
NAPS 0.8226 0.8225 0.7704 0.7654 0.7478 0.7278 0.7009 11.23%
  QoQ % 0.01% 6.76% 0.65% 2.35% 2.75% 3.84% -
  Horiz. % 117.36% 117.35% 109.92% 109.20% 106.69% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4900 2.5300 2.2600 2.5200 2.4000 2.6600 2.2400 -
P/RPS 0.94 1.31 1.77 4.13 0.79 1.16 1.43 -24.34%
  QoQ % -28.24% -25.99% -57.14% 422.78% -31.90% -18.88% -
  Horiz. % 65.73% 91.61% 123.78% 288.81% 55.24% 81.12% 100.00%
P/EPS 7.47 8.97 13.87 30.04 7.64 10.65 15.05 -37.23%
  QoQ % -16.72% -35.33% -53.83% 293.19% -28.26% -29.24% -
  Horiz. % 49.63% 59.60% 92.16% 199.60% 50.76% 70.76% 100.00%
EY 13.39 11.15 7.21 3.33 13.08 9.39 6.64 59.41%
  QoQ % 20.09% 54.65% 116.52% -74.54% 39.30% 41.42% -
  Horiz. % 201.66% 167.92% 108.58% 50.15% 196.99% 141.42% 100.00%
DY 3.21 1.19 1.33 0.00 3.33 1.13 0.00 -
  QoQ % 169.75% -10.53% 0.00% 0.00% 194.69% 0.00% -
  Horiz. % 284.07% 105.31% 117.70% 0.00% 294.69% 100.00% -
P/NAPS 0.68 0.69 0.66 0.74 0.72 0.82 0.72 -3.73%
  QoQ % -1.45% 4.55% -10.81% 2.78% -12.20% 13.89% -
  Horiz. % 94.44% 95.83% 91.67% 102.78% 100.00% 113.89% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 26/08/14 -
Price 2.3000 2.5000 2.0000 2.4200 2.4800 2.5200 2.2700 -
P/RPS 0.87 1.30 1.57 3.96 0.82 1.10 1.45 -28.80%
  QoQ % -33.08% -17.20% -60.35% 382.93% -25.45% -24.14% -
  Horiz. % 60.00% 89.66% 108.28% 273.10% 56.55% 75.86% 100.00%
P/EPS 6.90 8.87 12.28 28.84 7.90 10.09 15.26 -41.00%
  QoQ % -22.21% -27.77% -57.42% 265.06% -21.70% -33.88% -
  Horiz. % 45.22% 58.13% 80.47% 188.99% 51.77% 66.12% 100.00%
EY 14.50 11.28 8.15 3.47 12.66 9.91 6.56 69.44%
  QoQ % 28.55% 38.40% 134.87% -72.59% 27.75% 51.07% -
  Horiz. % 221.04% 171.95% 124.24% 52.90% 192.99% 151.07% 100.00%
DY 3.48 1.20 1.50 0.00 3.23 1.19 0.00 -
  QoQ % 190.00% -20.00% 0.00% 0.00% 171.43% 0.00% -
  Horiz. % 292.44% 100.84% 126.05% 0.00% 271.43% 100.00% -
P/NAPS 0.63 0.68 0.58 0.71 0.75 0.78 0.73 -9.33%
  QoQ % -7.35% 17.24% -18.31% -5.33% -3.85% 6.85% -
  Horiz. % 86.30% 93.15% 79.45% 97.26% 102.74% 106.85% 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
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS