Highlights

[MFCB] QoQ Quarter Result on 2016-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -3.68%    YoY -     201.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 298,169 333,467 207,161 186,302 215,021 197,575 217,907 23.23%
  QoQ % -10.59% 60.97% 11.20% -13.36% 8.83% -9.33% -
  Horiz. % 136.83% 153.03% 95.07% 85.50% 98.68% 90.67% 100.00%
PBT 54,955 66,076 44,545 49,520 51,451 47,993 40,309 22.93%
  QoQ % -16.83% 48.34% -10.05% -3.75% 7.21% 19.06% -
  Horiz. % 136.33% 163.92% 110.51% 122.85% 127.64% 119.06% 100.00%
Tax -8,653 -15,806 -7,984 -7,806 -7,109 -11,651 -8,834 -1.37%
  QoQ % 45.25% -97.97% -2.28% -9.80% 38.98% -31.89% -
  Horiz. % 97.95% 178.92% 90.38% 88.36% 80.47% 131.89% 100.00%
NP 46,302 50,270 36,561 41,714 44,342 36,342 31,475 29.32%
  QoQ % -7.89% 37.50% -12.35% -5.93% 22.01% 15.46% -
  Horiz. % 147.11% 159.71% 116.16% 132.53% 140.88% 115.46% 100.00%
NP to SH 40,071 39,390 37,377 34,585 35,908 26,653 23,595 42.30%
  QoQ % 1.73% 5.39% 8.07% -3.68% 34.72% 12.96% -
  Horiz. % 169.83% 166.94% 158.41% 146.58% 152.18% 112.96% 100.00%
Tax Rate 15.75 % 23.92 % 17.92 % 15.76 % 13.82 % 24.28 % 21.92 % -19.76%
  QoQ % -34.16% 33.48% 13.71% 14.04% -43.08% 10.77% -
  Horiz. % 71.85% 109.12% 81.75% 71.90% 63.05% 110.77% 100.00%
Total Cost 251,867 283,197 170,600 144,588 170,679 161,233 186,432 22.19%
  QoQ % -11.06% 66.00% 17.99% -15.29% 5.86% -13.52% -
  Horiz. % 135.10% 151.90% 91.51% 77.56% 91.55% 86.48% 100.00%
Net Worth 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 670,312 51.57%
  QoQ % 1.30% 1.87% 14.72% 9.00% 11.39% 29.90% -
  Horiz. % 186.70% 184.31% 180.94% 157.72% 144.70% 129.90% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 7,626 - 10,365 - 6,241 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.18% 0.00% 166.06% 0.00% 100.00% -
Div Payout % - % 19.36 % - % 29.97 % - % 23.42 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.66% 0.00% 127.97% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 670,312 51.57%
  QoQ % 1.30% 1.87% 14.72% 9.00% 11.39% 29.90% -
  Horiz. % 186.70% 184.31% 180.94% 157.72% 144.70% 129.90% 100.00%
NOSH 382,722 381,316 381,397 345,504 334,472 312,096 223,437 43.11%
  QoQ % 0.37% -0.02% 10.39% 3.30% 7.17% 39.68% -
  Horiz. % 171.29% 170.66% 170.70% 154.63% 149.69% 139.68% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.53 % 15.07 % 17.65 % 22.39 % 20.62 % 18.39 % 14.44 % 4.97%
  QoQ % 3.05% -14.62% -21.17% 8.58% 12.13% 27.35% -
  Horiz. % 107.55% 104.36% 122.23% 155.06% 142.80% 127.35% 100.00%
ROE 3.20 % 3.19 % 3.08 % 3.27 % 3.70 % 3.06 % 3.52 % -6.15%
  QoQ % 0.31% 3.57% -5.81% -11.62% 20.92% -13.07% -
  Horiz. % 90.91% 90.62% 87.50% 92.90% 105.11% 86.93% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.91 87.45 54.32 53.92 64.29 63.31 97.52 -13.89%
  QoQ % -10.91% 60.99% 0.74% -16.13% 1.55% -35.08% -
  Horiz. % 79.89% 89.67% 55.70% 55.29% 65.92% 64.92% 100.00%
EPS 10.47 10.33 9.80 9.07 10.74 8.54 9.26 8.52%
  QoQ % 1.36% 5.41% 8.05% -15.55% 25.76% -7.78% -
  Horiz. % 113.07% 111.56% 105.83% 97.95% 115.98% 92.22% 100.00%
DPS 0.00 2.00 0.00 3.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 3.2700 3.2400 3.1800 3.0600 2.9000 2.7900 3.0000 5.91%
  QoQ % 0.93% 1.89% 3.92% 5.52% 3.94% -7.00% -
  Horiz. % 109.00% 108.00% 106.00% 102.00% 96.67% 93.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 60.34 67.48 41.92 37.70 43.51 39.98 44.10 23.22%
  QoQ % -10.58% 60.97% 11.19% -13.35% 8.83% -9.34% -
  Horiz. % 136.83% 153.02% 95.06% 85.49% 98.66% 90.66% 100.00%
EPS 8.11 7.97 7.56 7.00 7.27 5.39 4.77 42.41%
  QoQ % 1.76% 5.42% 8.00% -3.71% 34.88% 13.00% -
  Horiz. % 170.02% 167.09% 158.49% 146.75% 152.41% 113.00% 100.00%
DPS 0.00 1.54 0.00 2.10 0.00 1.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 0.00% 166.67% 0.00% 100.00% -
NAPS 2.5325 2.5001 2.4543 2.1394 1.9628 1.7620 1.3564 51.57%
  QoQ % 1.30% 1.87% 14.72% 9.00% 11.40% 29.90% -
  Horiz. % 186.71% 184.32% 180.94% 157.73% 144.71% 129.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.5400 3.9400 2.9200 2.1500 1.9900 1.7600 1.8400 -
P/RPS 4.54 4.51 5.38 3.99 3.10 2.78 1.89 79.27%
  QoQ % 0.67% -16.17% 34.84% 28.71% 11.51% 47.09% -
  Horiz. % 240.21% 238.62% 284.66% 211.11% 164.02% 147.09% 100.00%
P/EPS 33.81 38.14 29.80 21.48 18.54 20.61 17.42 55.53%
  QoQ % -11.35% 27.99% 38.73% 15.86% -10.04% 18.31% -
  Horiz. % 194.09% 218.94% 171.07% 123.31% 106.43% 118.31% 100.00%
EY 2.96 2.62 3.36 4.66 5.39 4.85 5.74 -35.67%
  QoQ % 12.98% -22.02% -27.90% -13.54% 11.13% -15.51% -
  Horiz. % 51.57% 45.64% 58.54% 81.18% 93.90% 84.49% 100.00%
DY 0.00 0.51 0.00 1.40 0.00 1.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 44.74% 0.00% 122.81% 0.00% 100.00% -
P/NAPS 1.08 1.22 0.92 0.70 0.69 0.63 0.61 46.30%
  QoQ % -11.48% 32.61% 31.43% 1.45% 9.52% 3.28% -
  Horiz. % 177.05% 200.00% 150.82% 114.75% 113.11% 103.28% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 -
Price 3.5000 3.5300 4.0000 2.8100 2.3400 2.0600 1.7000 -
P/RPS 4.49 4.04 7.36 5.21 3.64 3.25 1.74 88.02%
  QoQ % 11.14% -45.11% 41.27% 43.13% 12.00% 86.78% -
  Horiz. % 258.05% 232.18% 422.99% 299.43% 209.20% 186.78% 100.00%
P/EPS 33.43 34.17 40.82 28.07 21.80 24.12 16.10 62.68%
  QoQ % -2.17% -16.29% 45.42% 28.76% -9.62% 49.81% -
  Horiz. % 207.64% 212.24% 253.54% 174.35% 135.40% 149.81% 100.00%
EY 2.99 2.93 2.45 3.56 4.59 4.15 6.21 -38.54%
  QoQ % 2.05% 19.59% -31.18% -22.44% 10.60% -33.17% -
  Horiz. % 48.15% 47.18% 39.45% 57.33% 73.91% 66.83% 100.00%
DY 0.00 0.57 0.00 1.07 0.00 0.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.76% 0.00% 110.31% 0.00% 100.00% -
P/NAPS 1.07 1.09 1.26 0.92 0.81 0.74 0.57 52.12%
  QoQ % -1.83% -13.49% 36.96% 13.58% 9.46% 29.82% -
  Horiz. % 187.72% 191.23% 221.05% 161.40% 142.11% 129.82% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

401  407  605  1034 

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 0.060.00 
 AT 0.0850.00 
 MAHSING 1.130.00 
 LUSTER 0.19-0.005 
 MLAB 0.03+0.005 
 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