Highlights

[MFCB] QoQ TTM Result on 2018-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -8.27%    YoY -     -17.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 880,773 874,119 889,555 968,662 1,083,188 1,146,754 1,193,719 -18.36%
  QoQ % 0.76% -1.74% -8.17% -10.57% -5.54% -3.93% -
  Horiz. % 73.78% 73.23% 74.52% 81.15% 90.74% 96.07% 100.00%
PBT 198,702 196,684 196,892 200,282 214,997 228,569 237,400 -11.20%
  QoQ % 1.03% -0.11% -1.69% -6.84% -5.94% -3.72% -
  Horiz. % 83.70% 82.85% 82.94% 84.36% 90.56% 96.28% 100.00%
Tax -38,297 -38,158 -33,276 -33,587 -41,219 -45,365 -50,386 -16.73%
  QoQ % -0.36% -14.67% 0.93% 18.52% 9.14% 9.97% -
  Horiz. % 76.01% 75.73% 66.04% 66.66% 81.81% 90.03% 100.00%
NP 160,405 158,526 163,616 166,695 173,778 183,204 187,014 -9.73%
  QoQ % 1.19% -3.11% -1.85% -4.08% -5.15% -2.04% -
  Horiz. % 85.77% 84.77% 87.49% 89.14% 92.92% 97.96% 100.00%
NP to SH 131,418 129,266 119,598 121,510 132,463 138,336 151,423 -9.02%
  QoQ % 1.66% 8.08% -1.57% -8.27% -4.25% -8.64% -
  Horiz. % 86.79% 85.37% 78.98% 80.25% 87.48% 91.36% 100.00%
Tax Rate 19.27 % 19.40 % 16.90 % 16.77 % 19.17 % 19.85 % 21.22 % -6.23%
  QoQ % -0.67% 14.79% 0.78% -12.52% -3.43% -6.46% -
  Horiz. % 90.81% 91.42% 79.64% 79.03% 90.34% 93.54% 100.00%
Total Cost 720,368 715,593 725,939 801,967 909,410 963,550 1,006,705 -20.01%
  QoQ % 0.67% -1.43% -9.48% -11.81% -5.62% -4.29% -
  Horiz. % 71.56% 71.08% 72.11% 79.66% 90.34% 95.71% 100.00%
Net Worth 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 6.41%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.39% -
  Horiz. % 109.76% 107.26% 107.32% 102.63% 97.64% 97.61% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,681 15,681 15,613 15,613 15,431 15,431 17,991 -8.76%
  QoQ % 0.00% 0.43% 0.00% 1.18% 0.00% -14.23% -
  Horiz. % 87.16% 87.16% 86.78% 86.78% 85.77% 85.77% 100.00%
Div Payout % 11.93 % 12.13 % 13.06 % 12.85 % 11.65 % 11.16 % 11.88 % 0.28%
  QoQ % -1.65% -7.12% 1.63% 10.30% 4.39% -6.06% -
  Horiz. % 100.42% 102.10% 109.93% 108.16% 98.06% 93.94% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 6.41%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.39% -
  Horiz. % 109.76% 107.26% 107.32% 102.63% 97.64% 97.61% 100.00%
NOSH 397,000 393,646 390,440 390,407 390,390 390,279 382,722 2.47%
  QoQ % 0.85% 0.82% 0.01% 0.00% 0.03% 1.97% -
  Horiz. % 103.73% 102.85% 102.02% 102.01% 102.00% 101.97% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 18.21 % 18.14 % 18.39 % 17.21 % 16.04 % 15.98 % 15.67 % 10.54%
  QoQ % 0.39% -1.36% 6.86% 7.29% 0.38% 1.98% -
  Horiz. % 116.21% 115.76% 117.36% 109.83% 102.36% 101.98% 100.00%
ROE 9.57 % 9.63 % 8.90 % 9.46 % 10.84 % 11.32 % 12.10 % -14.49%
  QoQ % -0.62% 8.20% -5.92% -12.73% -4.24% -6.45% -
  Horiz. % 79.09% 79.59% 73.55% 78.18% 89.59% 93.55% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 221.86 222.06 227.83 248.12 277.46 293.83 311.90 -20.33%
  QoQ % -0.09% -2.53% -8.18% -10.57% -5.57% -5.79% -
  Horiz. % 71.13% 71.20% 73.05% 79.55% 88.96% 94.21% 100.00%
EPS 33.10 32.84 30.63 31.12 33.93 35.45 39.56 -11.22%
  QoQ % 0.79% 7.22% -1.57% -8.28% -4.29% -10.39% -
  Horiz. % 83.67% 83.01% 77.43% 78.67% 85.77% 89.61% 100.00%
DPS 4.00 4.00 4.00 4.00 3.95 3.95 4.70 -10.20%
  QoQ % 0.00% 0.00% 0.00% 1.27% 0.00% -15.96% -
  Horiz. % 85.11% 85.11% 85.11% 85.11% 84.04% 84.04% 100.00%
NAPS 3.4600 3.4100 3.4400 3.2900 3.1300 3.1300 3.2700 3.84%
  QoQ % 1.47% -0.87% 4.56% 5.11% 0.00% -4.28% -
  Horiz. % 105.81% 104.28% 105.20% 100.61% 95.72% 95.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 178.23 176.88 180.01 196.02 219.19 232.05 241.56 -18.36%
  QoQ % 0.76% -1.74% -8.17% -10.57% -5.54% -3.94% -
  Horiz. % 73.78% 73.22% 74.52% 81.15% 90.74% 96.06% 100.00%
EPS 26.59 26.16 24.20 24.59 26.80 27.99 30.64 -9.03%
  QoQ % 1.64% 8.10% -1.59% -8.25% -4.25% -8.65% -
  Horiz. % 86.78% 85.38% 78.98% 80.25% 87.47% 91.35% 100.00%
DPS 3.17 3.17 3.16 3.16 3.12 3.12 3.64 -8.81%
  QoQ % 0.00% 0.32% 0.00% 1.28% 0.00% -14.29% -
  Horiz. % 87.09% 87.09% 86.81% 86.81% 85.71% 85.71% 100.00%
NAPS 2.7796 2.7163 2.7179 2.5992 2.4726 2.4719 2.5325 6.41%
  QoQ % 2.33% -0.06% 4.57% 5.12% 0.03% -2.39% -
  Horiz. % 109.76% 107.26% 107.32% 102.63% 97.63% 97.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.8500 3.1000 3.4000 3.6400 3.2300 3.6700 3.5400 -
P/RPS 1.74 1.40 1.49 1.47 1.16 1.25 1.13 33.38%
  QoQ % 24.29% -6.04% 1.36% 26.72% -7.20% 10.62% -
  Horiz. % 153.98% 123.89% 131.86% 130.09% 102.65% 110.62% 100.00%
P/EPS 11.63 9.44 11.10 11.70 9.52 10.35 8.95 19.10%
  QoQ % 23.20% -14.95% -5.13% 22.90% -8.02% 15.64% -
  Horiz. % 129.94% 105.47% 124.02% 130.73% 106.37% 115.64% 100.00%
EY 8.60 10.59 9.01 8.55 10.50 9.66 11.18 -16.06%
  QoQ % -18.79% 17.54% 5.38% -18.57% 8.70% -13.60% -
  Horiz. % 76.92% 94.72% 80.59% 76.48% 93.92% 86.40% 100.00%
DY 1.04 1.29 1.18 1.10 1.22 1.08 1.33 -15.14%
  QoQ % -19.38% 9.32% 7.27% -9.84% 12.96% -18.80% -
  Horiz. % 78.20% 96.99% 88.72% 82.71% 91.73% 81.20% 100.00%
P/NAPS 1.11 0.91 0.99 1.11 1.03 1.17 1.08 1.85%
  QoQ % 21.98% -8.08% -10.81% 7.77% -11.97% 8.33% -
  Horiz. % 102.78% 84.26% 91.67% 102.78% 95.37% 108.33% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 -
Price 3.3900 3.8800 3.3300 3.5300 3.5500 3.6000 3.5000 -
P/RPS 1.53 1.75 1.46 1.42 1.28 1.23 1.12 23.14%
  QoQ % -12.57% 19.86% 2.82% 10.94% 4.07% 9.82% -
  Horiz. % 136.61% 156.25% 130.36% 126.79% 114.29% 109.82% 100.00%
P/EPS 10.24 11.82 10.87 11.34 10.46 10.16 8.85 10.22%
  QoQ % -13.37% 8.74% -4.14% 8.41% 2.95% 14.80% -
  Horiz. % 115.71% 133.56% 122.82% 128.14% 118.19% 114.80% 100.00%
EY 9.76 8.46 9.20 8.82 9.56 9.85 11.30 -9.31%
  QoQ % 15.37% -8.04% 4.31% -7.74% -2.94% -12.83% -
  Horiz. % 86.37% 74.87% 81.42% 78.05% 84.60% 87.17% 100.00%
DY 1.18 1.03 1.20 1.13 1.11 1.10 1.34 -8.13%
  QoQ % 14.56% -14.17% 6.19% 1.80% 0.91% -17.91% -
  Horiz. % 88.06% 76.87% 89.55% 84.33% 82.84% 82.09% 100.00%
P/NAPS 0.98 1.14 0.97 1.07 1.13 1.15 1.07 -5.69%
  QoQ % -14.04% 17.53% -9.35% -5.31% -1.74% 7.48% -
  Horiz. % 91.59% 106.54% 90.65% 100.00% 105.61% 107.48% 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
 
 

390  282  640  1152 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.125+0.01 
 BINTAI 0.84+0.045 
 VIVOCOM 1.13+0.12 
 KANGER 0.1850.00 
 BIOHLDG 0.3150.00 
 ASB 0.17+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.29+0.025 
 KNM 0.205+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!
PARTNERS & BROKERS