Highlights

[MFCB] QoQ Quarter Result on 2016-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     105.87%    YoY -     26.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 186,302 215,021 197,575 217,907 159,196 145,766 147,884 16.56%
  QoQ % -13.36% 8.83% -9.33% 36.88% 9.21% -1.43% -
  Horiz. % 125.98% 145.40% 133.60% 147.35% 107.65% 98.57% 100.00%
PBT 49,520 51,451 47,993 40,309 34,585 45,142 34,376 27.41%
  QoQ % -3.75% 7.21% 19.06% 16.55% -23.39% 31.32% -
  Horiz. % 144.05% 149.67% 139.61% 117.26% 100.61% 131.32% 100.00%
Tax -7,806 -7,109 -11,651 -8,834 -12,515 -10,540 -8,129 -2.65%
  QoQ % -9.80% 38.98% -31.89% 29.41% -18.74% -29.66% -
  Horiz. % 96.03% 87.45% 143.33% 108.67% 153.95% 129.66% 100.00%
NP 41,714 44,342 36,342 31,475 22,070 34,602 26,247 36.00%
  QoQ % -5.93% 22.01% 15.46% 42.61% -36.22% 31.83% -
  Horiz. % 158.93% 168.94% 138.46% 119.92% 84.09% 131.83% 100.00%
NP to SH 34,585 35,908 26,653 23,595 11,461 26,536 17,600 56.56%
  QoQ % -3.68% 34.72% 12.96% 105.87% -56.81% 50.77% -
  Horiz. % 196.51% 204.02% 151.44% 134.06% 65.12% 150.77% 100.00%
Tax Rate 15.76 % 13.82 % 24.28 % 21.92 % 36.19 % 23.35 % 23.65 % -23.61%
  QoQ % 14.04% -43.08% 10.77% -39.43% 54.99% -1.27% -
  Horiz. % 66.64% 58.44% 102.66% 92.68% 153.02% 98.73% 100.00%
Total Cost 144,588 170,679 161,233 186,432 137,126 111,164 121,637 12.15%
  QoQ % -15.29% 5.86% -13.52% 35.96% 23.35% -8.61% -
  Horiz. % 118.87% 140.32% 132.55% 153.27% 112.73% 91.39% 100.00%
Net Worth 1,057,243 969,968 870,747 670,312 812,284 812,553 760,960 24.39%
  QoQ % 9.00% 11.39% 29.90% -17.48% -0.03% 6.78% -
  Horiz. % 138.94% 127.47% 114.43% 88.09% 106.74% 106.78% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,365 - 6,241 - 11,127 6,678 6,675 33.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.61% 0.05% -
  Horiz. % 155.28% 0.00% 93.51% 0.00% 166.70% 100.05% 100.00%
Div Payout % 29.97 % - % 23.42 % - % 97.09 % 25.17 % 37.93 % -14.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 285.74% -33.64% -
  Horiz. % 79.01% 0.00% 61.75% 0.00% 255.97% 66.36% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,057,243 969,968 870,747 670,312 812,284 812,553 760,960 24.39%
  QoQ % 9.00% 11.39% 29.90% -17.48% -0.03% 6.78% -
  Horiz. % 138.94% 127.47% 114.43% 88.09% 106.74% 106.78% 100.00%
NOSH 345,504 334,472 312,096 223,437 222,543 222,617 222,503 33.92%
  QoQ % 3.30% 7.17% 39.68% 0.40% -0.03% 0.05% -
  Horiz. % 155.28% 150.32% 140.27% 100.42% 100.02% 100.05% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.39 % 20.62 % 18.39 % 14.44 % 13.86 % 23.74 % 17.75 % 16.66%
  QoQ % 8.58% 12.13% 27.35% 4.18% -41.62% 33.75% -
  Horiz. % 126.14% 116.17% 103.61% 81.35% 78.08% 133.75% 100.00%
ROE 3.27 % 3.70 % 3.06 % 3.52 % 1.41 % 3.27 % 2.31 % 25.94%
  QoQ % -11.62% 20.92% -13.07% 149.65% -56.88% 41.56% -
  Horiz. % 141.56% 160.17% 132.47% 152.38% 61.04% 141.56% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.92 64.29 63.31 97.52 71.53 65.48 66.46 -12.96%
  QoQ % -16.13% 1.55% -35.08% 36.33% 9.24% -1.47% -
  Horiz. % 81.13% 96.73% 95.26% 146.73% 107.63% 98.53% 100.00%
EPS 9.07 10.74 8.54 9.26 5.15 11.92 7.91 9.51%
  QoQ % -15.55% 25.76% -7.78% 79.81% -56.80% 50.70% -
  Horiz. % 114.66% 135.78% 107.96% 117.07% 65.11% 150.70% 100.00%
DPS 3.00 0.00 2.00 0.00 5.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 100.00% 0.00% 66.67% 0.00% 166.67% 100.00% 100.00%
NAPS 3.0600 2.9000 2.7900 3.0000 3.6500 3.6500 3.4200 -7.12%
  QoQ % 5.52% 3.94% -7.00% -17.81% 0.00% 6.73% -
  Horiz. % 89.47% 84.80% 81.58% 87.72% 106.73% 106.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.70 43.51 39.98 44.10 32.21 29.50 29.93 16.55%
  QoQ % -13.35% 8.83% -9.34% 36.91% 9.19% -1.44% -
  Horiz. % 125.96% 145.37% 133.58% 147.34% 107.62% 98.56% 100.00%
EPS 7.00 7.27 5.39 4.77 2.32 5.37 3.56 56.63%
  QoQ % -3.71% 34.88% 13.00% 105.60% -56.80% 50.84% -
  Horiz. % 196.63% 204.21% 151.40% 133.99% 65.17% 150.84% 100.00%
DPS 2.10 0.00 1.26 0.00 2.25 1.35 1.35 34.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 66.67% 0.00% -
  Horiz. % 155.56% 0.00% 93.33% 0.00% 166.67% 100.00% 100.00%
NAPS 2.1394 1.9628 1.7620 1.3564 1.6437 1.6443 1.5399 24.38%
  QoQ % 9.00% 11.40% 29.90% -17.48% -0.04% 6.78% -
  Horiz. % 138.93% 127.46% 114.42% 88.08% 106.74% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1500 1.9900 1.7600 1.8400 2.4900 2.5300 2.2600 -
P/RPS 3.99 3.10 2.78 1.89 3.48 3.86 3.40 11.20%
  QoQ % 28.71% 11.51% 47.09% -45.69% -9.84% 13.53% -
  Horiz. % 117.35% 91.18% 81.76% 55.59% 102.35% 113.53% 100.00%
P/EPS 21.48 18.54 20.61 17.42 48.35 21.22 28.57 -17.25%
  QoQ % 15.86% -10.04% 18.31% -63.97% 127.85% -25.73% -
  Horiz. % 75.18% 64.89% 72.14% 60.97% 169.23% 74.27% 100.00%
EY 4.66 5.39 4.85 5.74 2.07 4.71 3.50 20.92%
  QoQ % -13.54% 11.13% -15.51% 177.29% -56.05% 34.57% -
  Horiz. % 133.14% 154.00% 138.57% 164.00% 59.14% 134.57% 100.00%
DY 1.40 0.00 1.14 0.00 2.01 1.19 1.33 3.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 68.91% -10.53% -
  Horiz. % 105.26% 0.00% 85.71% 0.00% 151.13% 89.47% 100.00%
P/NAPS 0.70 0.69 0.63 0.61 0.68 0.69 0.66 3.98%
  QoQ % 1.45% 9.52% 3.28% -10.29% -1.45% 4.55% -
  Horiz. % 106.06% 104.55% 95.45% 92.42% 103.03% 104.55% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 -
Price 2.8100 2.3400 2.0600 1.7000 2.3000 2.5000 2.0000 -
P/RPS 5.21 3.64 3.25 1.74 3.22 3.82 3.01 43.92%
  QoQ % 43.13% 12.00% 86.78% -45.96% -15.71% 26.91% -
  Horiz. % 173.09% 120.93% 107.97% 57.81% 106.98% 126.91% 100.00%
P/EPS 28.07 21.80 24.12 16.10 44.66 20.97 25.28 7.19%
  QoQ % 28.76% -9.62% 49.81% -63.95% 112.97% -17.05% -
  Horiz. % 111.04% 86.23% 95.41% 63.69% 176.66% 82.95% 100.00%
EY 3.56 4.59 4.15 6.21 2.24 4.77 3.96 -6.82%
  QoQ % -22.44% 10.60% -33.17% 177.23% -53.04% 20.45% -
  Horiz. % 89.90% 115.91% 104.80% 156.82% 56.57% 120.45% 100.00%
DY 1.07 0.00 0.97 0.00 2.17 1.20 1.50 -20.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.83% -20.00% -
  Horiz. % 71.33% 0.00% 64.67% 0.00% 144.67% 80.00% 100.00%
P/NAPS 0.92 0.81 0.74 0.57 0.63 0.68 0.58 35.82%
  QoQ % 13.58% 9.46% 29.82% -9.52% -7.35% 17.24% -
  Horiz. % 158.62% 139.66% 127.59% 98.28% 108.62% 117.24% 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
 
 

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