Highlights

[MFCB] QoQ Quarter Result on 2018-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     46.54%    YoY -     -15.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 220,928 219,062 218,941 215,188 236,364 298,169 333,467 -23.95%
  QoQ % 0.85% 0.06% 1.74% -8.96% -20.73% -10.59% -
  Horiz. % 66.25% 65.69% 65.66% 64.53% 70.88% 89.41% 100.00%
PBT 50,833 51,565 51,361 42,925 51,041 54,955 66,076 -16.00%
  QoQ % -1.42% 0.40% 19.65% -15.90% -7.12% -16.83% -
  Horiz. % 76.93% 78.04% 77.73% 64.96% 77.25% 83.17% 100.00%
Tax -14,654 -8,342 -8,174 -6,988 -9,772 -8,653 -15,806 -4.91%
  QoQ % -75.67% -2.06% -16.97% 28.49% -12.93% 45.25% -
  Horiz. % 92.71% 52.78% 51.71% 44.21% 61.82% 54.75% 100.00%
NP 36,179 43,223 43,187 35,937 41,269 46,302 50,270 -19.64%
  QoQ % -16.30% 0.08% 20.17% -12.92% -10.87% -7.89% -
  Horiz. % 71.97% 85.98% 85.91% 71.49% 82.09% 92.11% 100.00%
NP to SH 31,166 38,159 28,437 31,504 21,498 40,071 39,390 -14.42%
  QoQ % -18.33% 34.19% -9.74% 46.54% -46.35% 1.73% -
  Horiz. % 79.12% 96.87% 72.19% 79.98% 54.58% 101.73% 100.00%
Tax Rate 28.83 % 16.18 % 15.91 % 16.28 % 19.15 % 15.75 % 23.92 % 13.22%
  QoQ % 78.18% 1.70% -2.27% -14.99% 21.59% -34.16% -
  Horiz. % 120.53% 67.64% 66.51% 68.06% 80.06% 65.84% 100.00%
Total Cost 184,749 175,839 175,754 179,251 195,095 251,867 283,197 -24.72%
  QoQ % 5.07% 0.05% -1.95% -8.12% -22.54% -11.06% -
  Horiz. % 65.24% 62.09% 62.06% 63.30% 68.89% 88.94% 100.00%
Net Worth 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 5.67%
  QoQ % -0.06% 4.57% 5.12% 0.03% -2.39% 1.30% -
  Horiz. % 108.65% 108.71% 103.96% 98.90% 98.88% 101.30% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,872 - 7,808 - 7,805 - 7,626 2.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.23% 0.00% 102.38% 0.00% 102.35% 0.00% 100.00%
Div Payout % 25.26 % - % 27.46 % - % 36.31 % - % 19.36 % 19.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.48% 0.00% 141.84% 0.00% 187.55% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 5.67%
  QoQ % -0.06% 4.57% 5.12% 0.03% -2.39% 1.30% -
  Horiz. % 108.65% 108.71% 103.96% 98.90% 98.88% 101.30% 100.00%
NOSH 393,646 390,440 390,407 390,390 390,279 382,722 381,316 2.14%
  QoQ % 0.82% 0.01% 0.00% 0.03% 1.97% 0.37% -
  Horiz. % 103.23% 102.39% 102.38% 102.38% 102.35% 100.37% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.38 % 19.73 % 19.73 % 16.70 % 17.46 % 15.53 % 15.07 % 5.70%
  QoQ % -16.98% 0.00% 18.14% -4.35% 12.43% 3.05% -
  Horiz. % 108.69% 130.92% 130.92% 110.82% 115.86% 103.05% 100.00%
ROE 2.32 % 2.84 % 2.21 % 2.58 % 1.76 % 3.20 % 3.19 % -19.08%
  QoQ % -18.31% 28.51% -14.34% 46.59% -45.00% 0.31% -
  Horiz. % 72.73% 89.03% 69.28% 80.88% 55.17% 100.31% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 56.12 56.11 56.08 55.12 60.56 77.91 87.45 -25.54%
  QoQ % 0.02% 0.05% 1.74% -8.98% -22.27% -10.91% -
  Horiz. % 64.17% 64.16% 64.13% 63.03% 69.25% 89.09% 100.00%
EPS 7.92 9.78 7.28 8.07 5.51 10.47 10.33 -16.19%
  QoQ % -19.02% 34.34% -9.79% 46.46% -47.37% 1.36% -
  Horiz. % 76.67% 94.68% 70.47% 78.12% 53.34% 101.36% 100.00%
DPS 2.00 0.00 2.00 0.00 2.00 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% 100.00% 0.00% 100.00%
NAPS 3.4100 3.4400 3.2900 3.1300 3.1300 3.2700 3.2400 3.46%
  QoQ % -0.87% 4.56% 5.11% 0.00% -4.28% 0.93% -
  Horiz. % 105.25% 106.17% 101.54% 96.60% 96.60% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.71 44.33 44.30 43.54 47.83 60.34 67.48 -23.94%
  QoQ % 0.86% 0.07% 1.75% -8.97% -20.73% -10.58% -
  Horiz. % 66.26% 65.69% 65.65% 64.52% 70.88% 89.42% 100.00%
EPS 6.31 7.72 5.75 6.38 4.35 8.11 7.97 -14.38%
  QoQ % -18.26% 34.26% -9.87% 46.67% -46.36% 1.76% -
  Horiz. % 79.17% 96.86% 72.15% 80.05% 54.58% 101.76% 100.00%
DPS 1.59 0.00 1.58 0.00 1.58 0.00 1.54 2.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.25% 0.00% 102.60% 0.00% 102.60% 0.00% 100.00%
NAPS 2.7163 2.7179 2.5992 2.4726 2.4719 2.5325 2.5001 5.67%
  QoQ % -0.06% 4.57% 5.12% 0.03% -2.39% 1.30% -
  Horiz. % 108.65% 108.71% 103.96% 98.90% 98.87% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.1000 3.4000 3.6400 3.2300 3.6700 3.5400 3.9400 -
P/RPS 5.52 6.06 6.49 5.86 6.06 4.54 4.51 14.38%
  QoQ % -8.91% -6.63% 10.75% -3.30% 33.48% 0.67% -
  Horiz. % 122.39% 134.37% 143.90% 129.93% 134.37% 100.67% 100.00%
P/EPS 39.15 34.79 49.97 40.03 66.63 33.81 38.14 1.75%
  QoQ % 12.53% -30.38% 24.83% -39.92% 97.07% -11.35% -
  Horiz. % 102.65% 91.22% 131.02% 104.96% 174.70% 88.65% 100.00%
EY 2.55 2.87 2.00 2.50 1.50 2.96 2.62 -1.78%
  QoQ % -11.15% 43.50% -20.00% 66.67% -49.32% 12.98% -
  Horiz. % 97.33% 109.54% 76.34% 95.42% 57.25% 112.98% 100.00%
DY 0.65 0.00 0.55 0.00 0.54 0.00 0.51 17.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.45% 0.00% 107.84% 0.00% 105.88% 0.00% 100.00%
P/NAPS 0.91 0.99 1.11 1.03 1.17 1.08 1.22 -17.71%
  QoQ % -8.08% -10.81% 7.77% -11.97% 8.33% -11.48% -
  Horiz. % 74.59% 81.15% 90.98% 84.43% 95.90% 88.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 -
Price 3.8800 3.3300 3.5300 3.5500 3.6000 3.5000 3.5300 -
P/RPS 6.91 5.94 6.29 6.44 5.94 4.49 4.04 42.88%
  QoQ % 16.33% -5.56% -2.33% 8.42% 32.29% 11.14% -
  Horiz. % 171.04% 147.03% 155.69% 159.41% 147.03% 111.14% 100.00%
P/EPS 49.01 34.07 48.46 43.99 65.36 33.43 34.17 27.10%
  QoQ % 43.85% -29.69% 10.16% -32.70% 95.51% -2.17% -
  Horiz. % 143.43% 99.71% 141.82% 128.74% 191.28% 97.83% 100.00%
EY 2.04 2.93 2.06 2.27 1.53 2.99 2.93 -21.39%
  QoQ % -30.38% 42.23% -9.25% 48.37% -48.83% 2.05% -
  Horiz. % 69.62% 100.00% 70.31% 77.47% 52.22% 102.05% 100.00%
DY 0.52 0.00 0.57 0.00 0.56 0.00 0.57 -5.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.23% 0.00% 100.00% 0.00% 98.25% 0.00% 100.00%
P/NAPS 1.14 0.97 1.07 1.13 1.15 1.07 1.09 3.03%
  QoQ % 17.53% -9.35% -5.31% -1.74% 7.48% -1.83% -
  Horiz. % 104.59% 88.99% 98.17% 103.67% 105.50% 98.17% 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
 
 

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