Highlights

[MFCB] QoQ Quarter Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.73%    YoY -     11.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 218,941 215,188 236,364 298,169 333,467 207,161 186,302 11.40%
  QoQ % 1.74% -8.96% -20.73% -10.59% 60.97% 11.20% -
  Horiz. % 117.52% 115.50% 126.87% 160.05% 178.99% 111.20% 100.00%
PBT 51,361 42,925 51,041 54,955 66,076 44,545 49,520 2.47%
  QoQ % 19.65% -15.90% -7.12% -16.83% 48.34% -10.05% -
  Horiz. % 103.72% 86.68% 103.07% 110.98% 133.43% 89.95% 100.00%
Tax -8,174 -6,988 -9,772 -8,653 -15,806 -7,984 -7,806 3.13%
  QoQ % -16.97% 28.49% -12.93% 45.25% -97.97% -2.28% -
  Horiz. % 104.71% 89.52% 125.19% 110.85% 202.49% 102.28% 100.00%
NP 43,187 35,937 41,269 46,302 50,270 36,561 41,714 2.35%
  QoQ % 20.17% -12.92% -10.87% -7.89% 37.50% -12.35% -
  Horiz. % 103.53% 86.15% 98.93% 111.00% 120.51% 87.65% 100.00%
NP to SH 28,437 31,504 21,498 40,071 39,390 37,377 34,585 -12.26%
  QoQ % -9.74% 46.54% -46.35% 1.73% 5.39% 8.07% -
  Horiz. % 82.22% 91.09% 62.16% 115.86% 113.89% 108.07% 100.00%
Tax Rate 15.91 % 16.28 % 19.15 % 15.75 % 23.92 % 17.92 % 15.76 % 0.64%
  QoQ % -2.27% -14.99% 21.59% -34.16% 33.48% 13.71% -
  Horiz. % 100.95% 103.30% 121.51% 99.94% 151.78% 113.71% 100.00%
Total Cost 175,754 179,251 195,095 251,867 283,197 170,600 144,588 13.94%
  QoQ % -1.95% -8.12% -22.54% -11.06% 66.00% 17.99% -
  Horiz. % 121.56% 123.97% 134.93% 174.20% 195.86% 117.99% 100.00%
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.58% 115.54% 118.37% 116.86% 114.72% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,808 - 7,805 - 7,626 - 10,365 -17.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.33% 0.00% 75.31% 0.00% 73.58% 0.00% 100.00%
Div Payout % 27.46 % - % 36.31 % - % 19.36 % - % 29.97 % -5.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.62% 0.00% 121.15% 0.00% 64.60% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.58% 115.54% 118.37% 116.86% 114.72% 100.00%
NOSH 390,407 390,390 390,279 382,722 381,316 381,397 345,504 8.51%
  QoQ % 0.00% 0.03% 1.97% 0.37% -0.02% 10.39% -
  Horiz. % 113.00% 112.99% 112.96% 110.77% 110.37% 110.39% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.73 % 16.70 % 17.46 % 15.53 % 15.07 % 17.65 % 22.39 % -8.11%
  QoQ % 18.14% -4.35% 12.43% 3.05% -14.62% -21.17% -
  Horiz. % 88.12% 74.59% 77.98% 69.36% 67.31% 78.83% 100.00%
ROE 2.21 % 2.58 % 1.76 % 3.20 % 3.19 % 3.08 % 3.27 % -23.04%
  QoQ % -14.34% 46.59% -45.00% 0.31% 3.57% -5.81% -
  Horiz. % 67.58% 78.90% 53.82% 97.86% 97.55% 94.19% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.08 55.12 60.56 77.91 87.45 54.32 53.92 2.66%
  QoQ % 1.74% -8.98% -22.27% -10.91% 60.99% 0.74% -
  Horiz. % 104.01% 102.23% 112.31% 144.49% 162.18% 100.74% 100.00%
EPS 7.28 8.07 5.51 10.47 10.33 9.80 9.07 -13.67%
  QoQ % -9.79% 46.46% -47.37% 1.36% 5.41% 8.05% -
  Horiz. % 80.26% 88.97% 60.75% 115.44% 113.89% 108.05% 100.00%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 3.00 -23.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
NAPS 3.2900 3.1300 3.1300 3.2700 3.2400 3.1800 3.0600 4.96%
  QoQ % 5.11% 0.00% -4.28% 0.93% 1.89% 3.92% -
  Horiz. % 107.52% 102.29% 102.29% 106.86% 105.88% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.30 43.54 47.83 60.34 67.48 41.92 37.70 11.39%
  QoQ % 1.75% -8.97% -20.73% -10.58% 60.97% 11.19% -
  Horiz. % 117.51% 115.49% 126.87% 160.05% 178.99% 111.19% 100.00%
EPS 5.75 6.38 4.35 8.11 7.97 7.56 7.00 -12.32%
  QoQ % -9.87% 46.67% -46.36% 1.76% 5.42% 8.00% -
  Horiz. % 82.14% 91.14% 62.14% 115.86% 113.86% 108.00% 100.00%
DPS 1.58 0.00 1.58 0.00 1.54 0.00 2.10 -17.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.24% 0.00% 75.24% 0.00% 73.33% 0.00% 100.00%
NAPS 2.5992 2.4726 2.4719 2.5325 2.5001 2.4543 2.1394 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.57% 115.54% 118.37% 116.86% 114.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.6400 3.2300 3.6700 3.5400 3.9400 2.9200 2.1500 -
P/RPS 6.49 5.86 6.06 4.54 4.51 5.38 3.99 38.43%
  QoQ % 10.75% -3.30% 33.48% 0.67% -16.17% 34.84% -
  Horiz. % 162.66% 146.87% 151.88% 113.78% 113.03% 134.84% 100.00%
P/EPS 49.97 40.03 66.63 33.81 38.14 29.80 21.48 75.84%
  QoQ % 24.83% -39.92% 97.07% -11.35% 27.99% 38.73% -
  Horiz. % 232.64% 186.36% 310.20% 157.40% 177.56% 138.73% 100.00%
EY 2.00 2.50 1.50 2.96 2.62 3.36 4.66 -43.19%
  QoQ % -20.00% 66.67% -49.32% 12.98% -22.02% -27.90% -
  Horiz. % 42.92% 53.65% 32.19% 63.52% 56.22% 72.10% 100.00%
DY 0.55 0.00 0.54 0.00 0.51 0.00 1.40 -46.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.29% 0.00% 38.57% 0.00% 36.43% 0.00% 100.00%
P/NAPS 1.11 1.03 1.17 1.08 1.22 0.92 0.70 36.10%
  QoQ % 7.77% -11.97% 8.33% -11.48% 32.61% 31.43% -
  Horiz. % 158.57% 147.14% 167.14% 154.29% 174.29% 131.43% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 -
Price 3.5300 3.5500 3.6000 3.5000 3.5300 4.0000 2.8100 -
P/RPS 6.29 6.44 5.94 4.49 4.04 7.36 5.21 13.42%
  QoQ % -2.33% 8.42% 32.29% 11.14% -45.11% 41.27% -
  Horiz. % 120.73% 123.61% 114.01% 86.18% 77.54% 141.27% 100.00%
P/EPS 48.46 43.99 65.36 33.43 34.17 40.82 28.07 44.05%
  QoQ % 10.16% -32.70% 95.51% -2.17% -16.29% 45.42% -
  Horiz. % 172.64% 156.72% 232.85% 119.10% 121.73% 145.42% 100.00%
EY 2.06 2.27 1.53 2.99 2.93 2.45 3.56 -30.63%
  QoQ % -9.25% 48.37% -48.83% 2.05% 19.59% -31.18% -
  Horiz. % 57.87% 63.76% 42.98% 83.99% 82.30% 68.82% 100.00%
DY 0.57 0.00 0.56 0.00 0.57 0.00 1.07 -34.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.27% 0.00% 52.34% 0.00% 53.27% 0.00% 100.00%
P/NAPS 1.07 1.13 1.15 1.07 1.09 1.26 0.92 10.62%
  QoQ % -5.31% -1.74% 7.48% -1.83% -13.49% 36.96% -
  Horiz. % 116.30% 122.83% 125.00% 116.30% 118.48% 136.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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