Highlights

[MFCB] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     8.07%    YoY -     58.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 236,364 298,169 333,467 207,161 186,302 215,021 197,575 12.66%
  QoQ % -20.73% -10.59% 60.97% 11.20% -13.36% 8.83% -
  Horiz. % 119.63% 150.91% 168.78% 104.85% 94.29% 108.83% 100.00%
PBT 51,041 54,955 66,076 44,545 49,520 51,451 47,993 4.18%
  QoQ % -7.12% -16.83% 48.34% -10.05% -3.75% 7.21% -
  Horiz. % 106.35% 114.51% 137.68% 92.82% 103.18% 107.21% 100.00%
Tax -9,772 -8,653 -15,806 -7,984 -7,806 -7,109 -11,651 -11.03%
  QoQ % -12.93% 45.25% -97.97% -2.28% -9.80% 38.98% -
  Horiz. % 83.87% 74.27% 135.66% 68.53% 67.00% 61.02% 100.00%
NP 41,269 46,302 50,270 36,561 41,714 44,342 36,342 8.82%
  QoQ % -10.87% -7.89% 37.50% -12.35% -5.93% 22.01% -
  Horiz. % 113.56% 127.41% 138.32% 100.60% 114.78% 122.01% 100.00%
NP to SH 21,498 40,071 39,390 37,377 34,585 35,908 26,653 -13.32%
  QoQ % -46.35% 1.73% 5.39% 8.07% -3.68% 34.72% -
  Horiz. % 80.66% 150.34% 147.79% 140.24% 129.76% 134.72% 100.00%
Tax Rate 19.15 % 15.75 % 23.92 % 17.92 % 15.76 % 13.82 % 24.28 % -14.60%
  QoQ % 21.59% -34.16% 33.48% 13.71% 14.04% -43.08% -
  Horiz. % 78.87% 64.87% 98.52% 73.81% 64.91% 56.92% 100.00%
Total Cost 195,095 251,867 283,197 170,600 144,588 170,679 161,233 13.51%
  QoQ % -22.54% -11.06% 66.00% 17.99% -15.29% 5.86% -
  Horiz. % 121.00% 156.21% 175.64% 105.81% 89.68% 105.86% 100.00%
Net Worth 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 25.24%
  QoQ % -2.39% 1.30% 1.87% 14.72% 9.00% 11.39% -
  Horiz. % 140.29% 143.73% 141.89% 139.29% 121.42% 111.39% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,805 - 7,626 - 10,365 - 6,241 16.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.05% 0.00% 122.18% 0.00% 166.06% 0.00% 100.00%
Div Payout % 36.31 % - % 19.36 % - % 29.97 % - % 23.42 % 33.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.04% 0.00% 82.66% 0.00% 127.97% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 25.24%
  QoQ % -2.39% 1.30% 1.87% 14.72% 9.00% 11.39% -
  Horiz. % 140.29% 143.73% 141.89% 139.29% 121.42% 111.39% 100.00%
NOSH 390,279 382,722 381,316 381,397 345,504 334,472 312,096 16.02%
  QoQ % 1.97% 0.37% -0.02% 10.39% 3.30% 7.17% -
  Horiz. % 125.05% 122.63% 122.18% 122.21% 110.70% 107.17% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.46 % 15.53 % 15.07 % 17.65 % 22.39 % 20.62 % 18.39 % -3.39%
  QoQ % 12.43% 3.05% -14.62% -21.17% 8.58% 12.13% -
  Horiz. % 94.94% 84.45% 81.95% 95.98% 121.75% 112.13% 100.00%
ROE 1.76 % 3.20 % 3.19 % 3.08 % 3.27 % 3.70 % 3.06 % -30.77%
  QoQ % -45.00% 0.31% 3.57% -5.81% -11.62% 20.92% -
  Horiz. % 57.52% 104.58% 104.25% 100.65% 106.86% 120.92% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.56 77.91 87.45 54.32 53.92 64.29 63.31 -2.91%
  QoQ % -22.27% -10.91% 60.99% 0.74% -16.13% 1.55% -
  Horiz. % 95.66% 123.06% 138.13% 85.80% 85.17% 101.55% 100.00%
EPS 5.51 10.47 10.33 9.80 9.07 10.74 8.54 -25.27%
  QoQ % -47.37% 1.36% 5.41% 8.05% -15.55% 25.76% -
  Horiz. % 64.52% 122.60% 120.96% 114.75% 106.21% 125.76% 100.00%
DPS 2.00 0.00 2.00 0.00 3.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 3.1300 3.2700 3.2400 3.1800 3.0600 2.9000 2.7900 7.94%
  QoQ % -4.28% 0.93% 1.89% 3.92% 5.52% 3.94% -
  Horiz. % 112.19% 117.20% 116.13% 113.98% 109.68% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.83 60.34 67.48 41.92 37.70 43.51 39.98 12.66%
  QoQ % -20.73% -10.58% 60.97% 11.19% -13.35% 8.83% -
  Horiz. % 119.63% 150.93% 168.78% 104.85% 94.30% 108.83% 100.00%
EPS 4.35 8.11 7.97 7.56 7.00 7.27 5.39 -13.28%
  QoQ % -46.36% 1.76% 5.42% 8.00% -3.71% 34.88% -
  Horiz. % 80.71% 150.46% 147.87% 140.26% 129.87% 134.88% 100.00%
DPS 1.58 0.00 1.54 0.00 2.10 0.00 1.26 16.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.40% 0.00% 122.22% 0.00% 166.67% 0.00% 100.00%
NAPS 2.4719 2.5325 2.5001 2.4543 2.1394 1.9628 1.7620 25.24%
  QoQ % -2.39% 1.30% 1.87% 14.72% 9.00% 11.40% -
  Horiz. % 140.29% 143.73% 141.89% 139.29% 121.42% 111.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.6700 3.5400 3.9400 2.9200 2.1500 1.9900 1.7600 -
P/RPS 6.06 4.54 4.51 5.38 3.99 3.10 2.78 67.88%
  QoQ % 33.48% 0.67% -16.17% 34.84% 28.71% 11.51% -
  Horiz. % 217.99% 163.31% 162.23% 193.53% 143.53% 111.51% 100.00%
P/EPS 66.63 33.81 38.14 29.80 21.48 18.54 20.61 118.17%
  QoQ % 97.07% -11.35% 27.99% 38.73% 15.86% -10.04% -
  Horiz. % 323.29% 164.05% 185.06% 144.59% 104.22% 89.96% 100.00%
EY 1.50 2.96 2.62 3.36 4.66 5.39 4.85 -54.17%
  QoQ % -49.32% 12.98% -22.02% -27.90% -13.54% 11.13% -
  Horiz. % 30.93% 61.03% 54.02% 69.28% 96.08% 111.13% 100.00%
DY 0.54 0.00 0.51 0.00 1.40 0.00 1.14 -39.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.37% 0.00% 44.74% 0.00% 122.81% 0.00% 100.00%
P/NAPS 1.17 1.08 1.22 0.92 0.70 0.69 0.63 50.92%
  QoQ % 8.33% -11.48% 32.61% 31.43% 1.45% 9.52% -
  Horiz. % 185.71% 171.43% 193.65% 146.03% 111.11% 109.52% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 -
Price 3.6000 3.5000 3.5300 4.0000 2.8100 2.3400 2.0600 -
P/RPS 5.94 4.49 4.04 7.36 5.21 3.64 3.25 49.32%
  QoQ % 32.29% 11.14% -45.11% 41.27% 43.13% 12.00% -
  Horiz. % 182.77% 138.15% 124.31% 226.46% 160.31% 112.00% 100.00%
P/EPS 65.36 33.43 34.17 40.82 28.07 21.80 24.12 94.01%
  QoQ % 95.51% -2.17% -16.29% 45.42% 28.76% -9.62% -
  Horiz. % 270.98% 138.60% 141.67% 169.24% 116.38% 90.38% 100.00%
EY 1.53 2.99 2.93 2.45 3.56 4.59 4.15 -48.49%
  QoQ % -48.83% 2.05% 19.59% -31.18% -22.44% 10.60% -
  Horiz. % 36.87% 72.05% 70.60% 59.04% 85.78% 110.60% 100.00%
DY 0.56 0.00 0.57 0.00 1.07 0.00 0.97 -30.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.73% 0.00% 58.76% 0.00% 110.31% 0.00% 100.00%
P/NAPS 1.15 1.07 1.09 1.26 0.92 0.81 0.74 34.06%
  QoQ % 7.48% -1.83% -13.49% 36.96% 13.58% 9.46% -
  Horiz. % 155.41% 144.59% 147.30% 170.27% 124.32% 109.46% 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
 
 

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