Highlights

[MFCB] QoQ TTM Result on 2015-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.12%    YoY -     6.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 670,753 588,686 589,769 608,334 639,480 672,465 700,328 -2.83%
  QoQ % 13.94% -0.18% -3.05% -4.87% -4.91% -3.98% -
  Horiz. % 95.78% 84.06% 84.21% 86.86% 91.31% 96.02% 100.00%
PBT 154,412 147,524 150,668 148,323 154,784 153,020 154,242 0.07%
  QoQ % 4.67% -2.09% 1.58% -4.17% 1.15% -0.79% -
  Horiz. % 100.11% 95.64% 97.68% 96.16% 100.35% 99.21% 100.00%
Tax -40,018 -39,870 -41,710 -41,816 -46,631 -45,724 -50,341 -14.17%
  QoQ % -0.37% 4.41% 0.25% 10.33% -1.98% 9.17% -
  Horiz. % 79.49% 79.20% 82.85% 83.07% 92.63% 90.83% 100.00%
NP 114,394 107,654 108,958 106,507 108,153 107,296 103,901 6.62%
  QoQ % 6.26% -1.20% 2.30% -1.52% 0.80% 3.27% -
  Horiz. % 110.10% 103.61% 104.87% 102.51% 104.09% 103.27% 100.00%
NP to SH 79,192 74,264 77,073 73,022 72,932 69,899 67,761 10.94%
  QoQ % 6.64% -3.64% 5.55% 0.12% 4.34% 3.16% -
  Horiz. % 116.87% 109.60% 113.74% 107.76% 107.63% 103.16% 100.00%
Tax Rate 25.92 % 27.03 % 27.68 % 28.19 % 30.13 % 29.88 % 32.64 % -14.23%
  QoQ % -4.11% -2.35% -1.81% -6.44% 0.84% -8.46% -
  Horiz. % 79.41% 82.81% 84.80% 86.37% 92.31% 91.54% 100.00%
Total Cost 556,359 481,032 480,811 501,827 531,327 565,169 596,427 -4.53%
  QoQ % 15.66% 0.05% -4.19% -5.55% -5.99% -5.24% -
  Horiz. % 93.28% 80.65% 80.62% 84.14% 89.08% 94.76% 100.00%
Net Worth 670,312 812,284 812,553 760,960 756,469 739,101 719,074 -4.57%
  QoQ % -17.48% -0.03% 6.78% 0.59% 2.35% 2.79% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.79% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 17,802 24,480 24,484 17,806 11,131 11,131 23,379 -16.60%
  QoQ % -27.28% -0.02% 37.51% 59.97% 0.00% -52.39% -
  Horiz. % 76.15% 104.71% 104.73% 76.16% 47.61% 47.61% 100.00%
Div Payout % 22.48 % 32.96 % 31.77 % 24.38 % 15.26 % 15.92 % 34.50 % -24.82%
  QoQ % -31.80% 3.75% 30.31% 59.76% -4.15% -53.86% -
  Horiz. % 65.16% 95.54% 92.09% 70.67% 44.23% 46.14% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 670,312 812,284 812,553 760,960 756,469 739,101 719,074 -4.57%
  QoQ % -17.48% -0.03% 6.78% 0.59% 2.35% 2.79% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.79% 100.00%
NOSH 223,437 222,543 222,617 222,503 222,491 222,620 222,623 0.24%
  QoQ % 0.40% -0.03% 0.05% 0.01% -0.06% -0.00% -
  Horiz. % 100.37% 99.96% 100.00% 99.95% 99.94% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 17.05 % 18.29 % 18.47 % 17.51 % 16.91 % 15.96 % 14.84 % 9.69%
  QoQ % -6.78% -0.97% 5.48% 3.55% 5.95% 7.55% -
  Horiz. % 114.89% 123.25% 124.46% 117.99% 113.95% 107.55% 100.00%
ROE 11.81 % 9.14 % 9.49 % 9.60 % 9.64 % 9.46 % 9.42 % 16.25%
  QoQ % 29.21% -3.69% -1.15% -0.41% 1.90% 0.42% -
  Horiz. % 125.37% 97.03% 100.74% 101.91% 102.34% 100.42% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 300.20 264.53 264.92 273.40 287.42 302.07 314.58 -3.07%
  QoQ % 13.48% -0.15% -3.10% -4.88% -4.85% -3.98% -
  Horiz. % 95.43% 84.09% 84.21% 86.91% 91.37% 96.02% 100.00%
EPS 35.44 33.37 34.62 32.82 32.78 31.40 30.44 10.66%
  QoQ % 6.20% -3.61% 5.48% 0.12% 4.39% 3.15% -
  Horiz. % 116.43% 109.63% 113.73% 107.82% 107.69% 103.15% 100.00%
DPS 8.00 11.00 11.00 8.00 5.00 5.00 10.50 -16.57%
  QoQ % -27.27% 0.00% 37.50% 60.00% 0.00% -52.38% -
  Horiz. % 76.19% 104.76% 104.76% 76.19% 47.62% 47.62% 100.00%
NAPS 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 3.2300 -4.80%
  QoQ % -17.81% 0.00% 6.73% 0.59% 2.41% 2.79% -
  Horiz. % 92.88% 113.00% 113.00% 105.88% 105.26% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 135.73 119.12 119.34 123.10 129.40 136.08 141.72 -2.84%
  QoQ % 13.94% -0.18% -3.05% -4.87% -4.91% -3.98% -
  Horiz. % 95.77% 84.05% 84.21% 86.86% 91.31% 96.02% 100.00%
EPS 16.03 15.03 15.60 14.78 14.76 14.14 13.71 10.97%
  QoQ % 6.65% -3.65% 5.55% 0.14% 4.38% 3.14% -
  Horiz. % 116.92% 109.63% 113.79% 107.80% 107.66% 103.14% 100.00%
DPS 3.60 4.95 4.95 3.60 2.25 2.25 4.73 -16.63%
  QoQ % -27.27% 0.00% 37.50% 60.00% 0.00% -52.43% -
  Horiz. % 76.11% 104.65% 104.65% 76.11% 47.57% 47.57% 100.00%
NAPS 1.3564 1.6437 1.6443 1.5399 1.5308 1.4956 1.4551 -4.57%
  QoQ % -17.48% -0.04% 6.78% 0.59% 2.35% 2.78% -
  Horiz. % 93.22% 112.96% 113.00% 105.83% 105.20% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 2.6600 -
P/RPS 0.61 0.94 0.95 0.83 0.88 0.79 0.85 -19.83%
  QoQ % -35.11% -1.05% 14.46% -5.68% 11.39% -7.06% -
  Horiz. % 71.76% 110.59% 111.76% 97.65% 103.53% 92.94% 100.00%
P/EPS 5.19 7.46 7.31 6.89 7.69 7.64 8.74 -29.33%
  QoQ % -30.43% 2.05% 6.10% -10.40% 0.65% -12.59% -
  Horiz. % 59.38% 85.35% 83.64% 78.83% 87.99% 87.41% 100.00%
EY 19.26 13.40 13.68 14.52 13.01 13.08 11.44 41.48%
  QoQ % 43.73% -2.05% -5.79% 11.61% -0.54% 14.34% -
  Horiz. % 168.36% 117.13% 119.58% 126.92% 113.72% 114.34% 100.00%
DY 4.35 4.42 4.35 3.54 1.98 2.08 3.95 6.64%
  QoQ % -1.58% 1.61% 22.88% 78.79% -4.81% -47.34% -
  Horiz. % 110.13% 111.90% 110.13% 89.62% 50.13% 52.66% 100.00%
P/NAPS 0.61 0.68 0.69 0.66 0.74 0.72 0.82 -17.89%
  QoQ % -10.29% -1.45% 4.55% -10.81% 2.78% -12.20% -
  Horiz. % 74.39% 82.93% 84.15% 80.49% 90.24% 87.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 -
Price 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 2.5200 -
P/RPS 0.57 0.87 0.94 0.73 0.84 0.82 0.80 -20.21%
  QoQ % -34.48% -7.45% 28.77% -13.10% 2.44% 2.50% -
  Horiz. % 71.25% 108.75% 117.50% 91.25% 105.00% 102.50% 100.00%
P/EPS 4.80 6.89 7.22 6.09 7.38 7.90 8.28 -30.45%
  QoQ % -30.33% -4.57% 18.56% -17.48% -6.58% -4.59% -
  Horiz. % 57.97% 83.21% 87.20% 73.55% 89.13% 95.41% 100.00%
EY 20.85 14.51 13.85 16.41 13.55 12.66 12.08 43.84%
  QoQ % 43.69% 4.77% -15.60% 21.11% 7.03% 4.80% -
  Horiz. % 172.60% 120.12% 114.65% 135.84% 112.17% 104.80% 100.00%
DY 4.71 4.78 4.40 4.00 2.07 2.02 4.17 8.45%
  QoQ % -1.46% 8.64% 10.00% 93.24% 2.48% -51.56% -
  Horiz. % 112.95% 114.63% 105.52% 95.92% 49.64% 48.44% 100.00%
P/NAPS 0.57 0.63 0.68 0.58 0.71 0.75 0.78 -18.85%
  QoQ % -9.52% -7.35% 17.24% -18.31% -5.33% -3.85% -
  Horiz. % 73.08% 80.77% 87.18% 74.36% 91.03% 96.15% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS