Highlights

[MFCB] QoQ Quarter Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     12.96%    YoY -     51.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 207,161 186,302 215,021 197,575 217,907 159,196 145,766 26.38%
  QoQ % 11.20% -13.36% 8.83% -9.33% 36.88% 9.21% -
  Horiz. % 142.12% 127.81% 147.51% 135.54% 149.49% 109.21% 100.00%
PBT 44,545 49,520 51,451 47,993 40,309 34,585 45,142 -0.88%
  QoQ % -10.05% -3.75% 7.21% 19.06% 16.55% -23.39% -
  Horiz. % 98.68% 109.70% 113.98% 106.32% 89.29% 76.61% 100.00%
Tax -7,984 -7,806 -7,109 -11,651 -8,834 -12,515 -10,540 -16.89%
  QoQ % -2.28% -9.80% 38.98% -31.89% 29.41% -18.74% -
  Horiz. % 75.75% 74.06% 67.45% 110.54% 83.81% 118.74% 100.00%
NP 36,561 41,714 44,342 36,342 31,475 22,070 34,602 3.74%
  QoQ % -12.35% -5.93% 22.01% 15.46% 42.61% -36.22% -
  Horiz. % 105.66% 120.55% 128.15% 105.03% 90.96% 63.78% 100.00%
NP to SH 37,377 34,585 35,908 26,653 23,595 11,461 26,536 25.63%
  QoQ % 8.07% -3.68% 34.72% 12.96% 105.87% -56.81% -
  Horiz. % 140.85% 130.33% 135.32% 100.44% 88.92% 43.19% 100.00%
Tax Rate 17.92 % 15.76 % 13.82 % 24.28 % 21.92 % 36.19 % 23.35 % -16.16%
  QoQ % 13.71% 14.04% -43.08% 10.77% -39.43% 54.99% -
  Horiz. % 76.75% 67.49% 59.19% 103.98% 93.88% 154.99% 100.00%
Total Cost 170,600 144,588 170,679 161,233 186,432 137,126 111,164 33.01%
  QoQ % 17.99% -15.29% 5.86% -13.52% 35.96% 23.35% -
  Horiz. % 153.47% 130.07% 153.54% 145.04% 167.71% 123.35% 100.00%
Net Worth 1,212,845 1,057,243 969,968 870,747 670,312 812,284 812,553 30.58%
  QoQ % 14.72% 9.00% 11.39% 29.90% -17.48% -0.03% -
  Horiz. % 149.26% 130.11% 119.37% 107.16% 82.49% 99.97% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,365 - 6,241 - 11,127 6,678 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.61% -
  Horiz. % 0.00% 155.20% 0.00% 93.46% 0.00% 166.61% 100.00%
Div Payout % - % 29.97 % - % 23.42 % - % 97.09 % 25.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 285.74% -
  Horiz. % 0.00% 119.07% 0.00% 93.05% 0.00% 385.74% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,212,845 1,057,243 969,968 870,747 670,312 812,284 812,553 30.58%
  QoQ % 14.72% 9.00% 11.39% 29.90% -17.48% -0.03% -
  Horiz. % 149.26% 130.11% 119.37% 107.16% 82.49% 99.97% 100.00%
NOSH 381,397 345,504 334,472 312,096 223,437 222,543 222,617 43.13%
  QoQ % 10.39% 3.30% 7.17% 39.68% 0.40% -0.03% -
  Horiz. % 171.32% 155.20% 150.25% 140.19% 100.37% 99.97% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 17.65 % 22.39 % 20.62 % 18.39 % 14.44 % 13.86 % 23.74 % -17.92%
  QoQ % -21.17% 8.58% 12.13% 27.35% 4.18% -41.62% -
  Horiz. % 74.35% 94.31% 86.86% 77.46% 60.83% 58.38% 100.00%
ROE 3.08 % 3.27 % 3.70 % 3.06 % 3.52 % 1.41 % 3.27 % -3.91%
  QoQ % -5.81% -11.62% 20.92% -13.07% 149.65% -56.88% -
  Horiz. % 94.19% 100.00% 113.15% 93.58% 107.65% 43.12% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 54.32 53.92 64.29 63.31 97.52 71.53 65.48 -11.70%
  QoQ % 0.74% -16.13% 1.55% -35.08% 36.33% 9.24% -
  Horiz. % 82.96% 82.35% 98.18% 96.69% 148.93% 109.24% 100.00%
EPS 9.80 9.07 10.74 8.54 9.26 5.15 11.92 -12.23%
  QoQ % 8.05% -15.55% 25.76% -7.78% 79.81% -56.80% -
  Horiz. % 82.21% 76.09% 90.10% 71.64% 77.68% 43.20% 100.00%
DPS 0.00 3.00 0.00 2.00 0.00 5.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 100.00% 0.00% 66.67% 0.00% 166.67% 100.00%
NAPS 3.1800 3.0600 2.9000 2.7900 3.0000 3.6500 3.6500 -8.77%
  QoQ % 3.92% 5.52% 3.94% -7.00% -17.81% 0.00% -
  Horiz. % 87.12% 83.84% 79.45% 76.44% 82.19% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 41.92 37.70 43.51 39.98 44.10 32.21 29.50 26.37%
  QoQ % 11.19% -13.35% 8.83% -9.34% 36.91% 9.19% -
  Horiz. % 142.10% 127.80% 147.49% 135.53% 149.49% 109.19% 100.00%
EPS 7.56 7.00 7.27 5.39 4.77 2.32 5.37 25.59%
  QoQ % 8.00% -3.71% 34.88% 13.00% 105.60% -56.80% -
  Horiz. % 140.78% 130.35% 135.38% 100.37% 88.83% 43.20% 100.00%
DPS 0.00 2.10 0.00 1.26 0.00 2.25 1.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 155.56% 0.00% 93.33% 0.00% 166.67% 100.00%
NAPS 2.4543 2.1394 1.9628 1.7620 1.3564 1.6437 1.6443 30.57%
  QoQ % 14.72% 9.00% 11.40% 29.90% -17.48% -0.04% -
  Horiz. % 149.26% 130.11% 119.37% 107.16% 82.49% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.9200 2.1500 1.9900 1.7600 1.8400 2.4900 2.5300 -
P/RPS 5.38 3.99 3.10 2.78 1.89 3.48 3.86 24.75%
  QoQ % 34.84% 28.71% 11.51% 47.09% -45.69% -9.84% -
  Horiz. % 139.38% 103.37% 80.31% 72.02% 48.96% 90.16% 100.00%
P/EPS 29.80 21.48 18.54 20.61 17.42 48.35 21.22 25.38%
  QoQ % 38.73% 15.86% -10.04% 18.31% -63.97% 127.85% -
  Horiz. % 140.43% 101.23% 87.37% 97.13% 82.09% 227.85% 100.00%
EY 3.36 4.66 5.39 4.85 5.74 2.07 4.71 -20.15%
  QoQ % -27.90% -13.54% 11.13% -15.51% 177.29% -56.05% -
  Horiz. % 71.34% 98.94% 114.44% 102.97% 121.87% 43.95% 100.00%
DY 0.00 1.40 0.00 1.14 0.00 2.01 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 68.91% -
  Horiz. % 0.00% 117.65% 0.00% 95.80% 0.00% 168.91% 100.00%
P/NAPS 0.92 0.70 0.69 0.63 0.61 0.68 0.69 21.12%
  QoQ % 31.43% 1.45% 9.52% 3.28% -10.29% -1.45% -
  Horiz. % 133.33% 101.45% 100.00% 91.30% 88.41% 98.55% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 -
Price 4.0000 2.8100 2.3400 2.0600 1.7000 2.3000 2.5000 -
P/RPS 7.36 5.21 3.64 3.25 1.74 3.22 3.82 54.78%
  QoQ % 41.27% 43.13% 12.00% 86.78% -45.96% -15.71% -
  Horiz. % 192.67% 136.39% 95.29% 85.08% 45.55% 84.29% 100.00%
P/EPS 40.82 28.07 21.80 24.12 16.10 44.66 20.97 55.84%
  QoQ % 45.42% 28.76% -9.62% 49.81% -63.95% 112.97% -
  Horiz. % 194.66% 133.86% 103.96% 115.02% 76.78% 212.97% 100.00%
EY 2.45 3.56 4.59 4.15 6.21 2.24 4.77 -35.84%
  QoQ % -31.18% -22.44% 10.60% -33.17% 177.23% -53.04% -
  Horiz. % 51.36% 74.63% 96.23% 87.00% 130.19% 46.96% 100.00%
DY 0.00 1.07 0.00 0.97 0.00 2.17 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 80.83% -
  Horiz. % 0.00% 89.17% 0.00% 80.83% 0.00% 180.83% 100.00%
P/NAPS 1.26 0.92 0.81 0.74 0.57 0.63 0.68 50.80%
  QoQ % 36.96% 13.58% 9.46% 29.82% -9.52% -7.35% -
  Horiz. % 185.29% 135.29% 119.12% 108.82% 83.82% 92.65% 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
 
 

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