Highlights

[MFCB] QoQ Quarter Result on 2018-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -18.33%    YoY -     44.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 125,510 159,050 221,842 220,928 219,062 218,941 215,188 -30.17%
  QoQ % -21.09% -28.30% 0.41% 0.85% 0.06% 1.74% -
  Horiz. % 58.33% 73.91% 103.09% 102.67% 101.80% 101.74% 100.00%
PBT 18,932 30,039 44,943 50,833 51,565 51,361 42,925 -42.03%
  QoQ % -36.98% -33.16% -11.59% -1.42% 0.40% 19.65% -
  Horiz. % 44.10% 69.98% 104.70% 118.42% 120.13% 119.65% 100.00%
Tax -3,364 -5,558 -7,127 -14,654 -8,342 -8,174 -6,988 -38.55%
  QoQ % 39.47% 22.01% 51.36% -75.67% -2.06% -16.97% -
  Horiz. % 48.14% 79.54% 101.99% 209.70% 119.38% 116.97% 100.00%
NP 15,568 24,481 37,816 36,179 43,223 43,187 35,937 -42.72%
  QoQ % -36.41% -35.26% 4.52% -16.30% 0.08% 20.17% -
  Horiz. % 43.32% 68.12% 105.23% 100.67% 120.27% 120.17% 100.00%
NP to SH 14,623 22,213 33,656 31,166 38,159 28,437 31,504 -40.02%
  QoQ % -34.17% -34.00% 7.99% -18.33% 34.19% -9.74% -
  Horiz. % 46.42% 70.51% 106.83% 98.93% 121.12% 90.26% 100.00%
Tax Rate 17.77 % 18.50 % 15.86 % 28.83 % 16.18 % 15.91 % 16.28 % 6.01%
  QoQ % -3.95% 16.65% -44.99% 78.18% 1.70% -2.27% -
  Horiz. % 109.15% 113.64% 97.42% 177.09% 99.39% 97.73% 100.00%
Total Cost 109,942 134,569 184,026 184,749 175,839 175,754 179,251 -27.79%
  QoQ % -18.30% -26.88% -0.39% 5.07% 0.05% -1.95% -
  Horiz. % 61.33% 75.07% 102.66% 103.07% 98.10% 98.05% 100.00%
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
  QoQ % 1.90% 1.30% 2.33% -0.06% 4.57% 5.12% -
  Horiz. % 116.04% 113.87% 112.41% 109.85% 109.92% 105.12% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,872 - 7,808 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.83% 0.00% 100.00% -
Div Payout % - % - % - % 25.26 % - % 27.46 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.99% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
  QoQ % 1.90% 1.30% 2.33% -0.06% 4.57% 5.12% -
  Horiz. % 116.04% 113.87% 112.41% 109.85% 109.92% 105.12% 100.00%
NOSH 399,405 397,546 397,000 393,646 390,440 390,407 390,390 1.53%
  QoQ % 0.47% 0.14% 0.85% 0.82% 0.01% 0.00% -
  Horiz. % 102.31% 101.83% 101.69% 100.83% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.40 % 15.39 % 17.05 % 16.38 % 19.73 % 19.73 % 16.70 % -17.99%
  QoQ % -19.43% -9.74% 4.09% -16.98% 0.00% 18.14% -
  Horiz. % 74.25% 92.16% 102.10% 98.08% 118.14% 118.14% 100.00%
ROE 1.03 % 1.60 % 2.45 % 2.32 % 2.84 % 2.21 % 2.58 % -45.75%
  QoQ % -35.62% -34.69% 5.60% -18.31% 28.51% -14.34% -
  Horiz. % 39.92% 62.02% 94.96% 89.92% 110.08% 85.66% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.42 40.01 55.88 56.12 56.11 56.08 55.12 -31.23%
  QoQ % -21.47% -28.40% -0.43% 0.02% 0.05% 1.74% -
  Horiz. % 57.00% 72.59% 101.38% 101.81% 101.80% 101.74% 100.00%
EPS 3.66 5.59 8.48 7.92 9.78 7.28 8.07 -40.94%
  QoQ % -34.53% -34.08% 7.07% -19.02% 34.34% -9.79% -
  Horiz. % 45.35% 69.27% 105.08% 98.14% 121.19% 90.21% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 3.5500 3.5000 3.4600 3.4100 3.4400 3.2900 3.1300 8.75%
  QoQ % 1.43% 1.16% 1.47% -0.87% 4.56% 5.11% -
  Horiz. % 113.42% 111.82% 110.54% 108.95% 109.90% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.40 32.18 44.89 44.71 44.33 44.30 43.54 -30.16%
  QoQ % -21.07% -28.31% 0.40% 0.86% 0.07% 1.75% -
  Horiz. % 58.34% 73.91% 103.10% 102.69% 101.81% 101.75% 100.00%
EPS 2.96 4.49 6.81 6.31 7.72 5.75 6.38 -40.04%
  QoQ % -34.08% -34.07% 7.92% -18.26% 34.26% -9.87% -
  Horiz. % 46.39% 70.38% 106.74% 98.90% 121.00% 90.13% 100.00%
DPS 0.00 0.00 0.00 1.59 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.63% 0.00% 100.00% -
NAPS 2.8692 2.8156 2.7796 2.7163 2.7179 2.5992 2.4726 10.42%
  QoQ % 1.90% 1.30% 2.33% -0.06% 4.57% 5.12% -
  Horiz. % 116.04% 113.87% 112.42% 109.86% 109.92% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.0800 3.4500 3.8500 3.1000 3.4000 3.6400 3.2300 -
P/RPS 12.98 8.62 6.89 5.52 6.06 6.49 5.86 69.84%
  QoQ % 50.58% 25.11% 24.82% -8.91% -6.63% 10.75% -
  Horiz. % 221.50% 147.10% 117.58% 94.20% 103.41% 110.75% 100.00%
P/EPS 111.44 61.74 45.41 39.15 34.79 49.97 40.03 97.77%
  QoQ % 80.50% 35.96% 15.99% 12.53% -30.38% 24.83% -
  Horiz. % 278.39% 154.23% 113.44% 97.80% 86.91% 124.83% 100.00%
EY 0.90 1.62 2.20 2.55 2.87 2.00 2.50 -49.36%
  QoQ % -44.44% -26.36% -13.73% -11.15% 43.50% -20.00% -
  Horiz. % 36.00% 64.80% 88.00% 102.00% 114.80% 80.00% 100.00%
DY 0.00 0.00 0.00 0.65 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.18% 0.00% 100.00% -
P/NAPS 1.15 0.99 1.11 0.91 0.99 1.11 1.03 7.62%
  QoQ % 16.16% -10.81% 21.98% -8.08% -10.81% 7.77% -
  Horiz. % 111.65% 96.12% 107.77% 88.35% 96.12% 107.77% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 -
Price 4.7500 3.8300 3.3900 3.8800 3.3300 3.5300 3.5500 -
P/RPS 15.12 9.57 6.07 6.91 5.94 6.29 6.44 76.56%
  QoQ % 57.99% 57.66% -12.16% 16.33% -5.56% -2.33% -
  Horiz. % 234.78% 148.60% 94.25% 107.30% 92.24% 97.67% 100.00%
P/EPS 129.74 68.55 39.99 49.01 34.07 48.46 43.99 105.52%
  QoQ % 89.26% 71.42% -18.40% 43.85% -29.69% 10.16% -
  Horiz. % 294.93% 155.83% 90.91% 111.41% 77.45% 110.16% 100.00%
EY 0.77 1.46 2.50 2.04 2.93 2.06 2.27 -51.33%
  QoQ % -47.26% -41.60% 22.55% -30.38% 42.23% -9.25% -
  Horiz. % 33.92% 64.32% 110.13% 89.87% 129.07% 90.75% 100.00%
DY 0.00 0.00 0.00 0.52 0.00 0.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.23% 0.00% 100.00% -
P/NAPS 1.34 1.09 0.98 1.14 0.97 1.07 1.13 12.02%
  QoQ % 22.94% 11.22% -14.04% 17.53% -9.35% -5.31% -
  Horiz. % 118.58% 96.46% 86.73% 100.88% 85.84% 94.69% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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