Highlights

[MFCB] QoQ Quarter Result on 2015-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -5.72%    YoY -     0.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 217,907 159,196 145,766 147,884 135,840 160,279 164,331 20.68%
  QoQ % 36.88% 9.21% -1.43% 8.87% -15.25% -2.47% -
  Horiz. % 132.60% 96.88% 88.70% 89.99% 82.66% 97.53% 100.00%
PBT 40,309 34,585 45,142 34,376 33,421 37,729 42,797 -3.91%
  QoQ % 16.55% -23.39% 31.32% 2.86% -11.42% -11.84% -
  Horiz. % 94.19% 80.81% 105.48% 80.32% 78.09% 88.16% 100.00%
Tax -8,834 -12,515 -10,540 -8,129 -8,686 -14,355 -10,646 -11.69%
  QoQ % 29.41% -18.74% -29.66% 6.41% 39.49% -34.84% -
  Horiz. % 82.98% 117.56% 99.00% 76.36% 81.59% 134.84% 100.00%
NP 31,475 22,070 34,602 26,247 24,735 23,374 32,151 -1.41%
  QoQ % 42.61% -36.22% 31.83% 6.11% 5.82% -27.30% -
  Horiz. % 97.90% 68.64% 107.62% 81.64% 76.93% 72.70% 100.00%
NP to SH 23,595 11,461 26,536 17,600 18,667 14,270 22,485 3.26%
  QoQ % 105.87% -56.81% 50.77% -5.72% 30.81% -36.54% -
  Horiz. % 104.94% 50.97% 118.02% 78.27% 83.02% 63.46% 100.00%
Tax Rate 21.92 % 36.19 % 23.35 % 23.65 % 25.99 % 38.05 % 24.88 % -8.09%
  QoQ % -39.43% 54.99% -1.27% -9.00% -31.70% 52.93% -
  Horiz. % 88.10% 145.46% 93.85% 95.06% 104.46% 152.93% 100.00%
Total Cost 186,432 137,126 111,164 121,637 111,105 136,905 132,180 25.74%
  QoQ % 35.96% 23.35% -8.61% 9.48% -18.85% 3.57% -
  Horiz. % 141.04% 103.74% 84.10% 92.02% 84.06% 103.57% 100.00%
Net Worth 670,312 812,284 812,553 760,960 756,469 739,101 719,074 -4.57%
  QoQ % -17.48% -0.03% 6.78% 0.59% 2.35% 2.79% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.79% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 11,127 6,678 6,675 - 11,131 - -
  QoQ % 0.00% 66.61% 0.05% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.97% 60.00% 59.97% 0.00% 100.00% -
Div Payout % - % 97.09 % 25.17 % 37.93 % - % 78.00 % - % -
  QoQ % 0.00% 285.74% -33.64% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.47% 32.27% 48.63% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 670,312 812,284 812,553 760,960 756,469 739,101 719,074 -4.57%
  QoQ % -17.48% -0.03% 6.78% 0.59% 2.35% 2.79% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.79% 100.00%
NOSH 223,437 222,543 222,617 222,503 222,491 222,620 222,623 0.24%
  QoQ % 0.40% -0.03% 0.05% 0.01% -0.06% -0.00% -
  Horiz. % 100.37% 99.96% 100.00% 99.95% 99.94% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.44 % 13.86 % 23.74 % 17.75 % 18.21 % 14.58 % 19.56 % -18.30%
  QoQ % 4.18% -41.62% 33.75% -2.53% 24.90% -25.46% -
  Horiz. % 73.82% 70.86% 121.37% 90.75% 93.10% 74.54% 100.00%
ROE 3.52 % 1.41 % 3.27 % 2.31 % 2.47 % 1.93 % 3.13 % 8.14%
  QoQ % 149.65% -56.88% 41.56% -6.48% 27.98% -38.34% -
  Horiz. % 112.46% 45.05% 104.47% 73.80% 78.91% 61.66% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 97.52 71.53 65.48 66.46 61.05 72.00 73.82 20.38%
  QoQ % 36.33% 9.24% -1.47% 8.86% -15.21% -2.47% -
  Horiz. % 132.11% 96.90% 88.70% 90.03% 82.70% 97.53% 100.00%
EPS 9.26 5.15 11.92 7.91 8.39 6.41 10.10 -5.62%
  QoQ % 79.81% -56.80% 50.70% -5.72% 30.89% -36.53% -
  Horiz. % 91.68% 50.99% 118.02% 78.32% 83.07% 63.47% 100.00%
DPS 0.00 5.00 3.00 3.00 0.00 5.00 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 60.00% 60.00% 0.00% 100.00% -
NAPS 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 3.2300 -4.80%
  QoQ % -17.81% 0.00% 6.73% 0.59% 2.41% 2.79% -
  Horiz. % 92.88% 113.00% 113.00% 105.88% 105.26% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.10 32.21 29.50 29.93 27.49 32.43 33.25 20.70%
  QoQ % 36.91% 9.19% -1.44% 8.88% -15.23% -2.47% -
  Horiz. % 132.63% 96.87% 88.72% 90.02% 82.68% 97.53% 100.00%
EPS 4.77 2.32 5.37 3.56 3.78 2.89 4.55 3.20%
  QoQ % 105.60% -56.80% 50.84% -5.82% 30.80% -36.48% -
  Horiz. % 104.84% 50.99% 118.02% 78.24% 83.08% 63.52% 100.00%
DPS 0.00 2.25 1.35 1.35 0.00 2.25 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 60.00% 60.00% 0.00% 100.00% -
NAPS 1.3564 1.6437 1.6443 1.5399 1.5308 1.4956 1.4551 -4.57%
  QoQ % -17.48% -0.04% 6.78% 0.59% 2.35% 2.78% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 2.6600 -
P/RPS 1.89 3.48 3.86 3.40 4.13 3.33 3.60 -34.90%
  QoQ % -45.69% -9.84% 13.53% -17.68% 24.02% -7.50% -
  Horiz. % 52.50% 96.67% 107.22% 94.44% 114.72% 92.50% 100.00%
P/EPS 17.42 48.35 21.22 28.57 30.04 37.44 26.34 -24.07%
  QoQ % -63.97% 127.85% -25.73% -4.89% -19.76% 42.14% -
  Horiz. % 66.14% 183.56% 80.56% 108.47% 114.05% 142.14% 100.00%
EY 5.74 2.07 4.71 3.50 3.33 2.67 3.80 31.62%
  QoQ % 177.29% -56.05% 34.57% 5.11% 24.72% -29.74% -
  Horiz. % 151.05% 54.47% 123.95% 92.11% 87.63% 70.26% 100.00%
DY 0.00 2.01 1.19 1.33 0.00 2.08 0.00 -
  QoQ % 0.00% 68.91% -10.53% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.63% 57.21% 63.94% 0.00% 100.00% -
P/NAPS 0.61 0.68 0.69 0.66 0.74 0.72 0.82 -17.89%
  QoQ % -10.29% -1.45% 4.55% -10.81% 2.78% -12.20% -
  Horiz. % 74.39% 82.93% 84.15% 80.49% 90.24% 87.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 -
Price 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 2.5200 -
P/RPS 1.74 3.22 3.82 3.01 3.96 3.44 3.41 -36.12%
  QoQ % -45.96% -15.71% 26.91% -23.99% 15.12% 0.88% -
  Horiz. % 51.03% 94.43% 112.02% 88.27% 116.13% 100.88% 100.00%
P/EPS 16.10 44.66 20.97 25.28 28.84 38.69 24.95 -25.31%
  QoQ % -63.95% 112.97% -17.05% -12.34% -25.46% 55.07% -
  Horiz. % 64.53% 179.00% 84.05% 101.32% 115.59% 155.07% 100.00%
EY 6.21 2.24 4.77 3.96 3.47 2.58 4.01 33.82%
  QoQ % 177.23% -53.04% 20.45% 14.12% 34.50% -35.66% -
  Horiz. % 154.86% 55.86% 118.95% 98.75% 86.53% 64.34% 100.00%
DY 0.00 2.17 1.20 1.50 0.00 2.02 0.00 -
  QoQ % 0.00% 80.83% -20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.43% 59.41% 74.26% 0.00% 100.00% -
P/NAPS 0.57 0.63 0.68 0.58 0.71 0.75 0.78 -18.85%
  QoQ % -9.52% -7.35% 17.24% -18.31% -5.33% -3.85% -
  Horiz. % 73.08% 80.77% 87.18% 74.36% 91.03% 96.15% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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