Highlights

[MFCB] QoQ Quarter Result on 2019-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     7.99%    YoY -     6.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 195,531 125,510 159,050 221,842 220,928 219,062 218,941 -7.24%
  QoQ % 55.79% -21.09% -28.30% 0.41% 0.85% 0.06% -
  Horiz. % 89.31% 57.33% 72.65% 101.33% 100.91% 100.06% 100.00%
PBT 94,490 18,932 30,039 44,943 50,833 51,565 51,361 49.98%
  QoQ % 399.10% -36.98% -33.16% -11.59% -1.42% 0.40% -
  Horiz. % 183.97% 36.86% 58.49% 87.50% 98.97% 100.40% 100.00%
Tax 4,065 -3,364 -5,558 -7,127 -14,654 -8,342 -8,174 -
  QoQ % 220.84% 39.47% 22.01% 51.36% -75.67% -2.06% -
  Horiz. % -49.73% 41.15% 68.00% 87.19% 179.28% 102.06% 100.00%
NP 98,555 15,568 24,481 37,816 36,179 43,223 43,187 73.07%
  QoQ % 533.06% -36.41% -35.26% 4.52% -16.30% 0.08% -
  Horiz. % 228.21% 36.05% 56.69% 87.56% 83.77% 100.08% 100.00%
NP to SH 83,176 14,623 22,213 33,656 31,166 38,159 28,437 104.12%
  QoQ % 468.80% -34.17% -34.00% 7.99% -18.33% 34.19% -
  Horiz. % 292.49% 51.42% 78.11% 118.35% 109.60% 134.19% 100.00%
Tax Rate -4.30 % 17.77 % 18.50 % 15.86 % 28.83 % 16.18 % 15.91 % -
  QoQ % -124.20% -3.95% 16.65% -44.99% 78.18% 1.70% -
  Horiz. % -27.03% 111.69% 116.28% 99.69% 181.21% 101.70% 100.00%
Total Cost 96,976 109,942 134,569 184,026 184,749 175,839 175,754 -32.65%
  QoQ % -11.79% -18.30% -26.88% -0.39% 5.07% 0.05% -
  Horiz. % 55.18% 62.55% 76.57% 104.71% 105.12% 100.05% 100.00%
Net Worth 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 11.88%
  QoQ % 7.25% 1.90% 1.30% 2.33% -0.06% 4.57% -
  Horiz. % 118.39% 110.39% 108.33% 106.94% 104.51% 104.57% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 24,136 - - - 7,872 - 7,808 111.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 309.12% 0.00% 0.00% 0.00% 100.83% 0.00% 100.00%
Div Payout % 29.02 % - % - % - % 25.26 % - % 27.46 % 3.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.68% 0.00% 0.00% 0.00% 91.99% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 11.88%
  QoQ % 7.25% 1.90% 1.30% 2.33% -0.06% 4.57% -
  Horiz. % 118.39% 110.39% 108.33% 106.94% 104.51% 104.57% 100.00%
NOSH 402,281 399,405 397,546 397,000 393,646 390,440 390,407 2.01%
  QoQ % 0.72% 0.47% 0.14% 0.85% 0.82% 0.01% -
  Horiz. % 103.04% 102.30% 101.83% 101.69% 100.83% 100.01% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 50.40 % 12.40 % 15.39 % 17.05 % 16.38 % 19.73 % 19.73 % 86.55%
  QoQ % 306.45% -19.43% -9.74% 4.09% -16.98% 0.00% -
  Horiz. % 255.45% 62.85% 78.00% 86.42% 83.02% 100.00% 100.00%
ROE 5.47 % 1.03 % 1.60 % 2.45 % 2.32 % 2.84 % 2.21 % 82.68%
  QoQ % 431.07% -35.62% -34.69% 5.60% -18.31% 28.51% -
  Horiz. % 247.51% 46.61% 72.40% 110.86% 104.98% 128.51% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.61 31.42 40.01 55.88 56.12 56.11 56.08 -9.07%
  QoQ % 54.71% -21.47% -28.40% -0.43% 0.02% 0.05% -
  Horiz. % 86.68% 56.03% 71.34% 99.64% 100.07% 100.05% 100.00%
EPS 20.67 3.66 5.59 8.48 7.92 9.78 7.28 100.13%
  QoQ % 464.75% -34.53% -34.08% 7.07% -19.02% 34.34% -
  Horiz. % 283.93% 50.27% 76.79% 116.48% 108.79% 134.34% 100.00%
DPS 6.00 0.00 0.00 0.00 2.00 0.00 2.00 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.7800 3.5500 3.5000 3.4600 3.4100 3.4400 3.2900 9.67%
  QoQ % 6.48% 1.43% 1.16% 1.47% -0.87% 4.56% -
  Horiz. % 114.89% 107.90% 106.38% 105.17% 103.65% 104.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 39.57 25.40 32.18 44.89 44.71 44.33 44.30 -7.23%
  QoQ % 55.79% -21.07% -28.31% 0.40% 0.86% 0.07% -
  Horiz. % 89.32% 57.34% 72.64% 101.33% 100.93% 100.07% 100.00%
EPS 16.83 2.96 4.49 6.81 6.31 7.72 5.75 104.22%
  QoQ % 468.58% -34.08% -34.07% 7.92% -18.26% 34.26% -
  Horiz. % 292.70% 51.48% 78.09% 118.43% 109.74% 134.26% 100.00%
DPS 4.88 0.00 0.00 0.00 1.59 0.00 1.58 111.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.86% 0.00% 0.00% 0.00% 100.63% 0.00% 100.00%
NAPS 3.0771 2.8692 2.8156 2.7796 2.7163 2.7179 2.5992 11.88%
  QoQ % 7.25% 1.90% 1.30% 2.33% -0.06% 4.57% -
  Horiz. % 118.39% 110.39% 108.33% 106.94% 104.51% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.1100 4.0800 3.4500 3.8500 3.1000 3.4000 3.6400 -
P/RPS 10.51 12.98 8.62 6.89 5.52 6.06 6.49 37.78%
  QoQ % -19.03% 50.58% 25.11% 24.82% -8.91% -6.63% -
  Horiz. % 161.94% 200.00% 132.82% 106.16% 85.05% 93.37% 100.00%
P/EPS 24.71 111.44 61.74 45.41 39.15 34.79 49.97 -37.39%
  QoQ % -77.83% 80.50% 35.96% 15.99% 12.53% -30.38% -
  Horiz. % 49.45% 223.01% 123.55% 90.87% 78.35% 69.62% 100.00%
EY 4.05 0.90 1.62 2.20 2.55 2.87 2.00 59.85%
  QoQ % 350.00% -44.44% -26.36% -13.73% -11.15% 43.50% -
  Horiz. % 202.50% 45.00% 81.00% 110.00% 127.50% 143.50% 100.00%
DY 1.17 0.00 0.00 0.00 0.65 0.00 0.55 65.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 212.73% 0.00% 0.00% 0.00% 118.18% 0.00% 100.00%
P/NAPS 1.35 1.15 0.99 1.11 0.91 0.99 1.11 13.90%
  QoQ % 17.39% 16.16% -10.81% 21.98% -8.08% -10.81% -
  Horiz. % 121.62% 103.60% 89.19% 100.00% 81.98% 89.19% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 18/11/19 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 5.3000 4.7500 3.8300 3.3900 3.8800 3.3300 3.5300 -
P/RPS 10.90 15.12 9.57 6.07 6.91 5.94 6.29 44.13%
  QoQ % -27.91% 57.99% 57.66% -12.16% 16.33% -5.56% -
  Horiz. % 173.29% 240.38% 152.15% 96.50% 109.86% 94.44% 100.00%
P/EPS 25.63 129.74 68.55 39.99 49.01 34.07 48.46 -34.52%
  QoQ % -80.25% 89.26% 71.42% -18.40% 43.85% -29.69% -
  Horiz. % 52.89% 267.73% 141.46% 82.52% 101.13% 70.31% 100.00%
EY 3.90 0.77 1.46 2.50 2.04 2.93 2.06 52.86%
  QoQ % 406.49% -47.26% -41.60% 22.55% -30.38% 42.23% -
  Horiz. % 189.32% 37.38% 70.87% 121.36% 99.03% 142.23% 100.00%
DY 1.13 0.00 0.00 0.00 0.52 0.00 0.57 57.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.25% 0.00% 0.00% 0.00% 91.23% 0.00% 100.00%
P/NAPS 1.40 1.34 1.09 0.98 1.14 0.97 1.07 19.57%
  QoQ % 4.48% 22.94% 11.22% -14.04% 17.53% -9.35% -
  Horiz. % 130.84% 125.23% 101.87% 91.59% 106.54% 90.65% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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