Highlights

[MFCB] QoQ Quarter Result on 2017-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -46.35%    YoY -     -37.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 219,062 218,941 215,188 236,364 298,169 333,467 207,161 3.79%
  QoQ % 0.06% 1.74% -8.96% -20.73% -10.59% 60.97% -
  Horiz. % 105.74% 105.69% 103.87% 114.10% 143.93% 160.97% 100.00%
PBT 51,565 51,361 42,925 51,041 54,955 66,076 44,545 10.24%
  QoQ % 0.40% 19.65% -15.90% -7.12% -16.83% 48.34% -
  Horiz. % 115.76% 115.30% 96.36% 114.58% 123.37% 148.34% 100.00%
Tax -8,342 -8,174 -6,988 -9,772 -8,653 -15,806 -7,984 2.96%
  QoQ % -2.06% -16.97% 28.49% -12.93% 45.25% -97.97% -
  Horiz. % 104.48% 102.38% 87.53% 122.39% 108.38% 197.97% 100.00%
NP 43,223 43,187 35,937 41,269 46,302 50,270 36,561 11.79%
  QoQ % 0.08% 20.17% -12.92% -10.87% -7.89% 37.50% -
  Horiz. % 118.22% 118.12% 98.29% 112.88% 126.64% 137.50% 100.00%
NP to SH 38,159 28,437 31,504 21,498 40,071 39,390 37,377 1.39%
  QoQ % 34.19% -9.74% 46.54% -46.35% 1.73% 5.39% -
  Horiz. % 102.09% 76.08% 84.29% 57.52% 107.21% 105.39% 100.00%
Tax Rate 16.18 % 15.91 % 16.28 % 19.15 % 15.75 % 23.92 % 17.92 % -6.58%
  QoQ % 1.70% -2.27% -14.99% 21.59% -34.16% 33.48% -
  Horiz. % 90.29% 88.78% 90.85% 106.86% 87.89% 133.48% 100.00%
Total Cost 175,839 175,754 179,251 195,095 251,867 283,197 170,600 2.04%
  QoQ % 0.05% -1.95% -8.12% -22.54% -11.06% 66.00% -
  Horiz. % 103.07% 103.02% 105.07% 114.36% 147.64% 166.00% 100.00%
Net Worth 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.39% 1.30% 1.87% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 103.19% 101.87% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 7,808 - 7,805 - 7,626 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.38% 0.00% 102.35% 0.00% 100.00% -
Div Payout % - % 27.46 % - % 36.31 % - % 19.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.84% 0.00% 187.55% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.39% 1.30% 1.87% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 103.19% 101.87% 100.00%
NOSH 390,440 390,407 390,390 390,279 382,722 381,316 381,397 1.57%
  QoQ % 0.01% 0.00% 0.03% 1.97% 0.37% -0.02% -
  Horiz. % 102.37% 102.36% 102.36% 102.33% 100.35% 99.98% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.73 % 19.73 % 16.70 % 17.46 % 15.53 % 15.07 % 17.65 % 7.70%
  QoQ % 0.00% 18.14% -4.35% 12.43% 3.05% -14.62% -
  Horiz. % 111.78% 111.78% 94.62% 98.92% 87.99% 85.38% 100.00%
ROE 2.84 % 2.21 % 2.58 % 1.76 % 3.20 % 3.19 % 3.08 % -5.26%
  QoQ % 28.51% -14.34% 46.59% -45.00% 0.31% 3.57% -
  Horiz. % 92.21% 71.75% 83.77% 57.14% 103.90% 103.57% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.11 56.08 55.12 60.56 77.91 87.45 54.32 2.18%
  QoQ % 0.05% 1.74% -8.98% -22.27% -10.91% 60.99% -
  Horiz. % 103.30% 103.24% 101.47% 111.49% 143.43% 160.99% 100.00%
EPS 9.78 7.28 8.07 5.51 10.47 10.33 9.80 -0.14%
  QoQ % 34.34% -9.79% 46.46% -47.37% 1.36% 5.41% -
  Horiz. % 99.80% 74.29% 82.35% 56.22% 106.84% 105.41% 100.00%
DPS 0.00 2.00 0.00 2.00 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% 100.00% 0.00% 100.00% -
NAPS 3.4400 3.2900 3.1300 3.1300 3.2700 3.2400 3.1800 5.37%
  QoQ % 4.56% 5.11% 0.00% -4.28% 0.93% 1.89% -
  Horiz. % 108.18% 103.46% 98.43% 98.43% 102.83% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.33 44.30 43.54 47.83 60.34 67.48 41.92 3.79%
  QoQ % 0.07% 1.75% -8.97% -20.73% -10.58% 60.97% -
  Horiz. % 105.75% 105.68% 103.86% 114.10% 143.94% 160.97% 100.00%
EPS 7.72 5.75 6.38 4.35 8.11 7.97 7.56 1.40%
  QoQ % 34.26% -9.87% 46.67% -46.36% 1.76% 5.42% -
  Horiz. % 102.12% 76.06% 84.39% 57.54% 107.28% 105.42% 100.00%
DPS 0.00 1.58 0.00 1.58 0.00 1.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.60% 0.00% 102.60% 0.00% 100.00% -
NAPS 2.7179 2.5992 2.4726 2.4719 2.5325 2.5001 2.4543 7.03%
  QoQ % 4.57% 5.12% 0.03% -2.39% 1.30% 1.87% -
  Horiz. % 110.74% 105.90% 100.75% 100.72% 103.19% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.4000 3.6400 3.2300 3.6700 3.5400 3.9400 2.9200 -
P/RPS 6.06 6.49 5.86 6.06 4.54 4.51 5.38 8.25%
  QoQ % -6.63% 10.75% -3.30% 33.48% 0.67% -16.17% -
  Horiz. % 112.64% 120.63% 108.92% 112.64% 84.39% 83.83% 100.00%
P/EPS 34.79 49.97 40.03 66.63 33.81 38.14 29.80 10.86%
  QoQ % -30.38% 24.83% -39.92% 97.07% -11.35% 27.99% -
  Horiz. % 116.74% 167.68% 134.33% 223.59% 113.46% 127.99% 100.00%
EY 2.87 2.00 2.50 1.50 2.96 2.62 3.36 -9.97%
  QoQ % 43.50% -20.00% 66.67% -49.32% 12.98% -22.02% -
  Horiz. % 85.42% 59.52% 74.40% 44.64% 88.10% 77.98% 100.00%
DY 0.00 0.55 0.00 0.54 0.00 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.84% 0.00% 105.88% 0.00% 100.00% -
P/NAPS 0.99 1.11 1.03 1.17 1.08 1.22 0.92 5.01%
  QoQ % -10.81% 7.77% -11.97% 8.33% -11.48% 32.61% -
  Horiz. % 107.61% 120.65% 111.96% 127.17% 117.39% 132.61% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 -
Price 3.3300 3.5300 3.5500 3.6000 3.5000 3.5300 4.0000 -
P/RPS 5.94 6.29 6.44 5.94 4.49 4.04 7.36 -13.30%
  QoQ % -5.56% -2.33% 8.42% 32.29% 11.14% -45.11% -
  Horiz. % 80.71% 85.46% 87.50% 80.71% 61.01% 54.89% 100.00%
P/EPS 34.07 48.46 43.99 65.36 33.43 34.17 40.82 -11.34%
  QoQ % -29.69% 10.16% -32.70% 95.51% -2.17% -16.29% -
  Horiz. % 83.46% 118.72% 107.77% 160.12% 81.90% 83.71% 100.00%
EY 2.93 2.06 2.27 1.53 2.99 2.93 2.45 12.66%
  QoQ % 42.23% -9.25% 48.37% -48.83% 2.05% 19.59% -
  Horiz. % 119.59% 84.08% 92.65% 62.45% 122.04% 119.59% 100.00%
DY 0.00 0.57 0.00 0.56 0.00 0.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 98.25% 0.00% 100.00% -
P/NAPS 0.97 1.07 1.13 1.15 1.07 1.09 1.26 -15.99%
  QoQ % -9.35% -5.31% -1.74% 7.48% -1.83% -13.49% -
  Horiz. % 76.98% 84.92% 89.68% 91.27% 84.92% 86.51% 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