Highlights

[MFCB] QoQ Quarter Result on 2020-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     41.68%    YoY -     266.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 181,255 160,687 195,531 125,510 159,050 221,842 220,928 -12.37%
  QoQ % 12.80% -17.82% 55.79% -21.09% -28.30% 0.41% -
  Horiz. % 82.04% 72.73% 88.50% 56.81% 71.99% 100.41% 100.00%
PBT 97,335 66,493 94,490 18,932 30,039 44,943 50,833 54.26%
  QoQ % 46.38% -29.63% 399.10% -36.98% -33.16% -11.59% -
  Horiz. % 191.48% 130.81% 185.88% 37.24% 59.09% 88.41% 100.00%
Tax -2,002 -1,245 4,065 -3,364 -5,558 -7,127 -14,654 -73.51%
  QoQ % -60.80% -130.63% 220.84% 39.47% 22.01% 51.36% -
  Horiz. % 13.66% 8.50% -27.74% 22.96% 37.93% 48.64% 100.00%
NP 95,333 65,248 98,555 15,568 24,481 37,816 36,179 90.89%
  QoQ % 46.11% -33.80% 533.06% -36.41% -35.26% 4.52% -
  Horiz. % 263.50% 180.35% 272.41% 43.03% 67.67% 104.52% 100.00%
NP to SH 81,331 57,403 83,176 14,623 22,213 33,656 31,166 89.66%
  QoQ % 41.68% -30.99% 468.80% -34.17% -34.00% 7.99% -
  Horiz. % 260.96% 184.18% 266.88% 46.92% 71.27% 107.99% 100.00%
Tax Rate 2.06 % 1.87 % -4.30 % 17.77 % 18.50 % 15.86 % 28.83 % -82.81%
  QoQ % 10.16% 143.49% -124.20% -3.95% 16.65% -44.99% -
  Horiz. % 7.15% 6.49% -14.92% 61.64% 64.17% 55.01% 100.00%
Total Cost 85,922 95,439 96,976 109,942 134,569 184,026 184,749 -40.00%
  QoQ % -9.97% -1.58% -11.79% -18.30% -26.88% -0.39% -
  Horiz. % 46.51% 51.66% 52.49% 59.51% 72.84% 99.61% 100.00%
Net Worth 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 16.93%
  QoQ % 4.14% 7.16% 7.25% 1.90% 1.30% 2.33% -
  Horiz. % 126.41% 121.39% 113.28% 105.63% 103.66% 102.33% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 25,775 - 24,136 - - - 7,872 120.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 327.40% 0.00% 306.58% 0.00% 0.00% 0.00% 100.00%
Div Payout % 31.69 % - % 29.02 % - % - % - % 25.26 % 16.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.46% 0.00% 114.89% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 16.93%
  QoQ % 4.14% 7.16% 7.25% 1.90% 1.30% 2.33% -
  Horiz. % 126.41% 121.39% 113.28% 105.63% 103.66% 102.33% 100.00%
NOSH 429,596 425,462 402,281 399,405 397,546 397,000 393,646 6.00%
  QoQ % 0.97% 5.76% 0.72% 0.47% 0.14% 0.85% -
  Horiz. % 109.13% 108.08% 102.19% 101.46% 100.99% 100.85% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 52.60 % 40.61 % 50.40 % 12.40 % 15.39 % 17.05 % 16.38 % 117.82%
  QoQ % 29.52% -19.42% 306.45% -19.43% -9.74% 4.09% -
  Horiz. % 321.12% 247.92% 307.69% 75.70% 93.96% 104.09% 100.00%
ROE 4.79 % 3.52 % 5.47 % 1.03 % 1.60 % 2.45 % 2.32 % 62.21%
  QoQ % 36.08% -35.65% 431.07% -35.62% -34.69% 5.60% -
  Horiz. % 206.47% 151.72% 235.78% 44.40% 68.97% 105.60% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 42.19 37.77 48.61 31.42 40.01 55.88 56.12 -17.34%
  QoQ % 11.70% -22.30% 54.71% -21.47% -28.40% -0.43% -
  Horiz. % 75.18% 67.30% 86.62% 55.99% 71.29% 99.57% 100.00%
EPS 18.93 13.49 20.67 3.66 5.59 8.48 7.92 78.86%
  QoQ % 40.33% -34.74% 464.75% -34.53% -34.08% 7.07% -
  Horiz. % 239.02% 170.33% 260.98% 46.21% 70.58% 107.07% 100.00%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 2.00 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 300.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.9500 3.8300 3.7800 3.5500 3.5000 3.4600 3.4100 10.31%
  QoQ % 3.13% 1.32% 6.48% 1.43% 1.16% 1.47% -
  Horiz. % 115.84% 112.32% 110.85% 104.11% 102.64% 101.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.68 32.52 39.57 25.40 32.18 44.89 44.71 -12.37%
  QoQ % 12.79% -17.82% 55.79% -21.07% -28.31% 0.40% -
  Horiz. % 82.04% 72.74% 88.50% 56.81% 71.97% 100.40% 100.00%
EPS 16.46 11.62 16.83 2.96 4.49 6.81 6.31 89.61%
  QoQ % 41.65% -30.96% 468.58% -34.08% -34.07% 7.92% -
  Horiz. % 260.86% 184.15% 266.72% 46.91% 71.16% 107.92% 100.00%
DPS 5.22 0.00 4.88 0.00 0.00 0.00 1.59 121.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 328.30% 0.00% 306.92% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4338 3.2974 3.0771 2.8692 2.8156 2.7796 2.7163 16.93%
  QoQ % 4.14% 7.16% 7.25% 1.90% 1.30% 2.33% -
  Horiz. % 126.41% 121.39% 113.28% 105.63% 103.66% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 6.2800 4.4300 5.1100 4.0800 3.4500 3.8500 3.1000 -
P/RPS 14.88 11.73 10.51 12.98 8.62 6.89 5.52 93.81%
  QoQ % 26.85% 11.61% -19.03% 50.58% 25.11% 24.82% -
  Horiz. % 269.57% 212.50% 190.40% 235.14% 156.16% 124.82% 100.00%
P/EPS 33.17 32.83 24.71 111.44 61.74 45.41 39.15 -10.47%
  QoQ % 1.04% 32.86% -77.83% 80.50% 35.96% 15.99% -
  Horiz. % 84.73% 83.86% 63.12% 284.65% 157.70% 115.99% 100.00%
EY 3.01 3.05 4.05 0.90 1.62 2.20 2.55 11.70%
  QoQ % -1.31% -24.69% 350.00% -44.44% -26.36% -13.73% -
  Horiz. % 118.04% 119.61% 158.82% 35.29% 63.53% 86.27% 100.00%
DY 0.96 0.00 1.17 0.00 0.00 0.00 0.65 29.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.69% 0.00% 180.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.59 1.16 1.35 1.15 0.99 1.11 0.91 45.12%
  QoQ % 37.07% -14.07% 17.39% 16.16% -10.81% 21.98% -
  Horiz. % 174.73% 127.47% 148.35% 126.37% 108.79% 121.98% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 29/05/19 27/02/19 -
Price 7.0400 6.0500 5.3000 4.7500 3.8300 3.3900 3.8800 -
P/RPS 16.69 16.02 10.90 15.12 9.57 6.07 6.91 80.12%
  QoQ % 4.18% 46.97% -27.91% 57.99% 57.66% -12.16% -
  Horiz. % 241.53% 231.84% 157.74% 218.81% 138.49% 87.84% 100.00%
P/EPS 37.19 44.84 25.63 129.74 68.55 39.99 49.01 -16.82%
  QoQ % -17.06% 74.95% -80.25% 89.26% 71.42% -18.40% -
  Horiz. % 75.88% 91.49% 52.30% 264.72% 139.87% 81.60% 100.00%
EY 2.69 2.23 3.90 0.77 1.46 2.50 2.04 20.27%
  QoQ % 20.63% -42.82% 406.49% -47.26% -41.60% 22.55% -
  Horiz. % 131.86% 109.31% 191.18% 37.75% 71.57% 122.55% 100.00%
DY 0.85 0.00 1.13 0.00 0.00 0.00 0.52 38.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 163.46% 0.00% 217.31% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.78 1.58 1.40 1.34 1.09 0.98 1.14 34.63%
  QoQ % 12.66% 12.86% 4.48% 22.94% 11.22% -14.04% -
  Horiz. % 156.14% 138.60% 122.81% 117.54% 95.61% 85.96% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS