Highlights

[MFCB] QoQ Quarter Result on 2015-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -56.81%    YoY -     -19.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 215,021 197,575 217,907 159,196 145,766 147,884 135,840 35.71%
  QoQ % 8.83% -9.33% 36.88% 9.21% -1.43% 8.87% -
  Horiz. % 158.29% 145.45% 160.41% 117.19% 107.31% 108.87% 100.00%
PBT 51,451 47,993 40,309 34,585 45,142 34,376 33,421 33.22%
  QoQ % 7.21% 19.06% 16.55% -23.39% 31.32% 2.86% -
  Horiz. % 153.95% 143.60% 120.61% 103.48% 135.07% 102.86% 100.00%
Tax -7,109 -11,651 -8,834 -12,515 -10,540 -8,129 -8,686 -12.47%
  QoQ % 38.98% -31.89% 29.41% -18.74% -29.66% 6.41% -
  Horiz. % 81.84% 134.14% 101.70% 144.08% 121.34% 93.59% 100.00%
NP 44,342 36,342 31,475 22,070 34,602 26,247 24,735 47.41%
  QoQ % 22.01% 15.46% 42.61% -36.22% 31.83% 6.11% -
  Horiz. % 179.27% 146.93% 127.25% 89.23% 139.89% 106.11% 100.00%
NP to SH 35,908 26,653 23,595 11,461 26,536 17,600 18,667 54.49%
  QoQ % 34.72% 12.96% 105.87% -56.81% 50.77% -5.72% -
  Horiz. % 192.36% 142.78% 126.40% 61.40% 142.15% 94.28% 100.00%
Tax Rate 13.82 % 24.28 % 21.92 % 36.19 % 23.35 % 23.65 % 25.99 % -34.29%
  QoQ % -43.08% 10.77% -39.43% 54.99% -1.27% -9.00% -
  Horiz. % 53.17% 93.42% 84.34% 139.25% 89.84% 91.00% 100.00%
Total Cost 170,679 161,233 186,432 137,126 111,164 121,637 111,105 33.03%
  QoQ % 5.86% -13.52% 35.96% 23.35% -8.61% 9.48% -
  Horiz. % 153.62% 145.12% 167.80% 123.42% 100.05% 109.48% 100.00%
Net Worth 969,968 870,747 670,312 812,284 812,553 760,960 756,469 17.97%
  QoQ % 11.39% 29.90% -17.48% -0.03% 6.78% 0.59% -
  Horiz. % 128.22% 115.11% 88.61% 107.38% 107.41% 100.59% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,241 - 11,127 6,678 6,675 - -
  QoQ % 0.00% 0.00% 0.00% 66.61% 0.05% 0.00% -
  Horiz. % 0.00% 93.51% 0.00% 166.70% 100.05% 100.00% -
Div Payout % - % 23.42 % - % 97.09 % 25.17 % 37.93 % - % -
  QoQ % 0.00% 0.00% 0.00% 285.74% -33.64% 0.00% -
  Horiz. % 0.00% 61.75% 0.00% 255.97% 66.36% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 969,968 870,747 670,312 812,284 812,553 760,960 756,469 17.97%
  QoQ % 11.39% 29.90% -17.48% -0.03% 6.78% 0.59% -
  Horiz. % 128.22% 115.11% 88.61% 107.38% 107.41% 100.59% 100.00%
NOSH 334,472 312,096 223,437 222,543 222,617 222,503 222,491 31.13%
  QoQ % 7.17% 39.68% 0.40% -0.03% 0.05% 0.01% -
  Horiz. % 150.33% 140.27% 100.43% 100.02% 100.06% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.62 % 18.39 % 14.44 % 13.86 % 23.74 % 17.75 % 18.21 % 8.61%
  QoQ % 12.13% 27.35% 4.18% -41.62% 33.75% -2.53% -
  Horiz. % 113.23% 100.99% 79.30% 76.11% 130.37% 97.47% 100.00%
ROE 3.70 % 3.06 % 3.52 % 1.41 % 3.27 % 2.31 % 2.47 % 30.82%
  QoQ % 20.92% -13.07% 149.65% -56.88% 41.56% -6.48% -
  Horiz. % 149.80% 123.89% 142.51% 57.09% 132.39% 93.52% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 64.29 63.31 97.52 71.53 65.48 66.46 61.05 3.50%
  QoQ % 1.55% -35.08% 36.33% 9.24% -1.47% 8.86% -
  Horiz. % 105.31% 103.70% 159.74% 117.17% 107.26% 108.86% 100.00%
EPS 10.74 8.54 9.26 5.15 11.92 7.91 8.39 17.84%
  QoQ % 25.76% -7.78% 79.81% -56.80% 50.70% -5.72% -
  Horiz. % 128.01% 101.79% 110.37% 61.38% 142.07% 94.28% 100.00%
DPS 0.00 2.00 0.00 5.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 166.67% 100.00% 100.00% -
NAPS 2.9000 2.7900 3.0000 3.6500 3.6500 3.4200 3.4000 -10.04%
  QoQ % 3.94% -7.00% -17.81% 0.00% 6.73% 0.59% -
  Horiz. % 85.29% 82.06% 88.24% 107.35% 107.35% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.51 39.98 44.10 32.21 29.50 29.93 27.49 35.70%
  QoQ % 8.83% -9.34% 36.91% 9.19% -1.44% 8.88% -
  Horiz. % 158.28% 145.43% 160.42% 117.17% 107.31% 108.88% 100.00%
EPS 7.27 5.39 4.77 2.32 5.37 3.56 3.78 54.47%
  QoQ % 34.88% 13.00% 105.60% -56.80% 50.84% -5.82% -
  Horiz. % 192.33% 142.59% 126.19% 61.38% 142.06% 94.18% 100.00%
DPS 0.00 1.26 0.00 2.25 1.35 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 93.33% 0.00% 166.67% 100.00% 100.00% -
NAPS 1.9628 1.7620 1.3564 1.6437 1.6443 1.5399 1.5308 17.97%
  QoQ % 11.40% 29.90% -17.48% -0.04% 6.78% 0.59% -
  Horiz. % 128.22% 115.10% 88.61% 107.38% 107.41% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.9900 1.7600 1.8400 2.4900 2.5300 2.2600 2.5200 -
P/RPS 3.10 2.78 1.89 3.48 3.86 3.40 4.13 -17.36%
  QoQ % 11.51% 47.09% -45.69% -9.84% 13.53% -17.68% -
  Horiz. % 75.06% 67.31% 45.76% 84.26% 93.46% 82.32% 100.00%
P/EPS 18.54 20.61 17.42 48.35 21.22 28.57 30.04 -27.45%
  QoQ % -10.04% 18.31% -63.97% 127.85% -25.73% -4.89% -
  Horiz. % 61.72% 68.61% 57.99% 160.95% 70.64% 95.11% 100.00%
EY 5.39 4.85 5.74 2.07 4.71 3.50 3.33 37.74%
  QoQ % 11.13% -15.51% 177.29% -56.05% 34.57% 5.11% -
  Horiz. % 161.86% 145.65% 172.37% 62.16% 141.44% 105.11% 100.00%
DY 0.00 1.14 0.00 2.01 1.19 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 68.91% -10.53% 0.00% -
  Horiz. % 0.00% 85.71% 0.00% 151.13% 89.47% 100.00% -
P/NAPS 0.69 0.63 0.61 0.68 0.69 0.66 0.74 -4.54%
  QoQ % 9.52% 3.28% -10.29% -1.45% 4.55% -10.81% -
  Horiz. % 93.24% 85.14% 82.43% 91.89% 93.24% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 -
Price 2.3400 2.0600 1.7000 2.3000 2.5000 2.0000 2.4200 -
P/RPS 3.64 3.25 1.74 3.22 3.82 3.01 3.96 -5.45%
  QoQ % 12.00% 86.78% -45.96% -15.71% 26.91% -23.99% -
  Horiz. % 91.92% 82.07% 43.94% 81.31% 96.46% 76.01% 100.00%
P/EPS 21.80 24.12 16.10 44.66 20.97 25.28 28.84 -16.98%
  QoQ % -9.62% 49.81% -63.95% 112.97% -17.05% -12.34% -
  Horiz. % 75.59% 83.63% 55.83% 154.85% 72.71% 87.66% 100.00%
EY 4.59 4.15 6.21 2.24 4.77 3.96 3.47 20.44%
  QoQ % 10.60% -33.17% 177.23% -53.04% 20.45% 14.12% -
  Horiz. % 132.28% 119.60% 178.96% 64.55% 137.46% 114.12% 100.00%
DY 0.00 0.97 0.00 2.17 1.20 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 80.83% -20.00% 0.00% -
  Horiz. % 0.00% 64.67% 0.00% 144.67% 80.00% 100.00% -
P/NAPS 0.81 0.74 0.57 0.63 0.68 0.58 0.71 9.16%
  QoQ % 9.46% 29.82% -9.52% -7.35% 17.24% -18.31% -
  Horiz. % 114.08% 104.23% 80.28% 88.73% 95.77% 81.69% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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