Highlights

[MFCB] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -69.04%    YoY -     58.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 910,862 910,390 612,221 207,161 600,738 630,503 415,482 68.52%
  QoQ % 0.05% 48.70% 195.53% -65.52% -4.72% 51.75% -
  Horiz. % 219.23% 219.12% 147.35% 49.86% 144.59% 151.75% 100.00%
PBT 192,935 177,528 122,573 44,545 137,560 139,753 88,302 68.14%
  QoQ % 8.68% 44.83% 175.17% -67.62% -1.57% 58.27% -
  Horiz. % 218.49% 201.05% 138.81% 50.45% 155.78% 158.27% 100.00%
Tax -35,225 -35,593 -26,940 -7,984 -22,004 -27,594 -20,485 43.39%
  QoQ % 1.03% -32.12% -237.42% 63.72% 20.26% -34.70% -
  Horiz. % 171.96% 173.75% 131.51% 38.97% 107.42% 134.70% 100.00%
NP 157,710 141,935 95,633 36,561 115,556 112,159 67,817 75.26%
  QoQ % 11.11% 48.42% 161.57% -68.36% 3.03% 65.38% -
  Horiz. % 232.55% 209.29% 141.02% 53.91% 170.39% 165.38% 100.00%
NP to SH 138,336 116,838 76,767 37,377 120,741 86,156 50,248 96.07%
  QoQ % 18.40% 52.20% 105.39% -69.04% 40.14% 71.46% -
  Horiz. % 275.31% 232.52% 152.78% 74.39% 240.29% 171.46% 100.00%
Tax Rate 18.26 % 20.05 % 21.98 % 17.92 % 16.00 % 19.74 % 23.20 % -14.72%
  QoQ % -8.93% -8.78% 22.66% 12.00% -18.95% -14.91% -
  Horiz. % 78.71% 86.42% 94.74% 77.24% 68.97% 85.09% 100.00%
Total Cost 753,152 768,455 516,588 170,600 485,182 518,344 347,665 67.19%
  QoQ % -1.99% 48.76% 202.81% -64.84% -6.40% 49.09% -
  Horiz. % 216.63% 221.03% 148.59% 49.07% 139.55% 149.09% 100.00%
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
  QoQ % -2.19% 1.03% 1.93% 14.70% 9.02% 11.39% -
  Horiz. % 140.29% 143.44% 141.97% 139.29% 121.44% 111.39% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 15,611 7,638 7,630 - 17,278 6,689 6,241 83.94%
  QoQ % 104.36% 0.11% 0.00% 0.00% 158.29% 7.17% -
  Horiz. % 250.10% 122.38% 122.25% 0.00% 276.81% 107.17% 100.00%
Div Payout % 11.28 % 6.54 % 9.94 % - % 14.31 % 7.76 % 12.42 % -6.20%
  QoQ % 72.48% -34.21% 0.00% 0.00% 84.41% -37.52% -
  Horiz. % 90.82% 52.66% 80.03% 0.00% 115.22% 62.48% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
  QoQ % -2.19% 1.03% 1.93% 14.70% 9.02% 11.39% -
  Horiz. % 140.29% 143.44% 141.97% 139.29% 121.44% 111.39% 100.00%
NOSH 390,279 381,948 381,545 381,397 345,566 334,472 312,099 16.02%
  QoQ % 2.18% 0.11% 0.04% 10.37% 3.32% 7.17% -
  Horiz. % 125.05% 122.38% 122.25% 122.20% 110.72% 107.17% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.31 % 15.59 % 15.62 % 17.65 % 19.24 % 17.79 % 16.32 % 3.99%
  QoQ % 11.03% -0.19% -11.50% -8.26% 8.15% 9.01% -
  Horiz. % 106.07% 95.53% 95.71% 108.15% 117.89% 109.01% 100.00%
ROE 11.32 % 9.35 % 6.21 % 3.08 % 11.42 % 8.88 % 5.77 % 56.52%
  QoQ % 21.07% 50.56% 101.62% -73.03% 28.60% 53.90% -
  Horiz. % 196.19% 162.05% 107.63% 53.38% 197.92% 153.90% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 233.39 238.35 160.46 54.32 173.84 188.51 133.12 45.25%
  QoQ % -2.08% 48.54% 195.40% -68.75% -7.78% 41.61% -
  Horiz. % 175.32% 179.05% 120.54% 40.81% 130.59% 141.61% 100.00%
EPS 36.02 30.59 20.12 9.80 34.19 25.76 16.10 70.81%
  QoQ % 17.75% 52.04% 105.31% -71.34% 32.73% 60.00% -
  Horiz. % 223.73% 190.00% 124.97% 60.87% 212.36% 160.00% 100.00%
DPS 4.00 2.00 2.00 0.00 5.00 2.00 2.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 150.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 250.00% 100.00% 100.00%
NAPS 3.1300 3.2700 3.2400 3.1800 3.0600 2.9000 2.7900 7.94%
  QoQ % -4.28% 0.93% 1.89% 3.92% 5.52% 3.94% -
  Horiz. % 112.19% 117.20% 116.13% 113.98% 109.68% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.32 184.22 123.89 41.92 121.56 127.59 84.08 68.51%
  QoQ % 0.05% 48.70% 195.54% -65.51% -4.73% 51.75% -
  Horiz. % 219.22% 219.10% 147.35% 49.86% 144.58% 151.75% 100.00%
EPS 27.99 23.64 15.53 7.56 24.43 17.43 10.17 96.03%
  QoQ % 18.40% 52.22% 105.42% -69.05% 40.16% 71.39% -
  Horiz. % 275.22% 232.45% 152.70% 74.34% 240.22% 171.39% 100.00%
DPS 3.16 1.55 1.54 0.00 3.50 1.35 1.26 84.28%
  QoQ % 103.87% 0.65% 0.00% 0.00% 159.26% 7.14% -
  Horiz. % 250.79% 123.02% 122.22% 0.00% 277.78% 107.14% 100.00%
NAPS 2.4719 2.5274 2.5016 2.4543 2.1398 1.9628 1.7620 25.24%
  QoQ % -2.20% 1.03% 1.93% 14.70% 9.02% 11.40% -
  Horiz. % 140.29% 143.44% 141.98% 139.29% 121.44% 111.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.6700 3.5400 3.9400 2.9200 2.1500 1.9900 1.7600 -
P/RPS 1.57 1.49 2.46 5.38 1.24 1.06 1.32 12.22%
  QoQ % 5.37% -39.43% -54.28% 333.87% 16.98% -19.70% -
  Horiz. % 118.94% 112.88% 186.36% 407.58% 93.94% 80.30% 100.00%
P/EPS 10.35 11.57 19.58 29.80 6.15 7.73 10.93 -3.56%
  QoQ % -10.54% -40.91% -34.30% 384.55% -20.44% -29.28% -
  Horiz. % 94.69% 105.86% 179.14% 272.64% 56.27% 70.72% 100.00%
EY 9.66 8.64 5.11 3.36 16.25 12.94 9.15 3.67%
  QoQ % 11.81% 69.08% 52.08% -79.32% 25.58% 41.42% -
  Horiz. % 105.57% 94.43% 55.85% 36.72% 177.60% 141.42% 100.00%
DY 1.09 0.56 0.51 0.00 2.33 1.01 1.14 -2.94%
  QoQ % 94.64% 9.80% 0.00% 0.00% 130.69% -11.40% -
  Horiz. % 95.61% 49.12% 44.74% 0.00% 204.39% 88.60% 100.00%
P/NAPS 1.17 1.08 1.22 0.92 0.70 0.69 0.63 50.92%
  QoQ % 8.33% -11.48% 32.61% 31.43% 1.45% 9.52% -
  Horiz. % 185.71% 171.43% 193.65% 146.03% 111.11% 109.52% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 -
Price 3.6000 3.5000 3.5300 4.0000 2.8100 2.3400 2.0600 -
P/RPS 1.54 1.47 2.20 7.36 1.62 1.24 1.55 -0.43%
  QoQ % 4.76% -33.18% -70.11% 354.32% 30.65% -20.00% -
  Horiz. % 99.35% 94.84% 141.94% 474.84% 104.52% 80.00% 100.00%
P/EPS 10.16 11.44 17.54 40.82 8.04 9.08 12.80 -14.24%
  QoQ % -11.19% -34.78% -57.03% 407.71% -11.45% -29.06% -
  Horiz. % 79.38% 89.37% 137.03% 318.91% 62.81% 70.94% 100.00%
EY 9.85 8.74 5.70 2.45 12.43 11.01 7.82 16.58%
  QoQ % 12.70% 53.33% 132.65% -80.29% 12.90% 40.79% -
  Horiz. % 125.96% 111.76% 72.89% 31.33% 158.95% 140.79% 100.00%
DY 1.11 0.57 0.57 0.00 1.78 0.85 0.97 9.38%
  QoQ % 94.74% 0.00% 0.00% 0.00% 109.41% -12.37% -
  Horiz. % 114.43% 58.76% 58.76% 0.00% 183.51% 87.63% 100.00%
P/NAPS 1.15 1.07 1.09 1.26 0.92 0.81 0.74 34.06%
  QoQ % 7.48% -1.83% -13.49% 36.96% 13.58% 9.46% -
  Horiz. % 155.41% 144.59% 147.30% 170.27% 124.32% 109.46% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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