Highlights

[MFCB] QoQ TTM Result on 2015-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     5.55%    YoY -     13.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 720,444 670,753 588,686 589,769 608,334 639,480 672,465 4.71%
  QoQ % 7.41% 13.94% -0.18% -3.05% -4.87% -4.91% -
  Horiz. % 107.13% 99.75% 87.54% 87.70% 90.46% 95.09% 100.00%
PBT 168,029 154,412 147,524 150,668 148,323 154,784 153,020 6.44%
  QoQ % 8.82% 4.67% -2.09% 1.58% -4.17% 1.15% -
  Horiz. % 109.81% 100.91% 96.41% 98.46% 96.93% 101.15% 100.00%
Tax -43,540 -40,018 -39,870 -41,710 -41,816 -46,631 -45,724 -3.21%
  QoQ % -8.80% -0.37% 4.41% 0.25% 10.33% -1.98% -
  Horiz. % 95.22% 87.52% 87.20% 91.22% 91.45% 101.98% 100.00%
NP 124,489 114,394 107,654 108,958 106,507 108,153 107,296 10.43%
  QoQ % 8.82% 6.26% -1.20% 2.30% -1.52% 0.80% -
  Horiz. % 116.02% 106.62% 100.33% 101.55% 99.26% 100.80% 100.00%
NP to SH 88,245 79,192 74,264 77,073 73,022 72,932 69,899 16.83%
  QoQ % 11.43% 6.64% -3.64% 5.55% 0.12% 4.34% -
  Horiz. % 126.25% 113.29% 106.24% 110.26% 104.47% 104.34% 100.00%
Tax Rate 25.91 % 25.92 % 27.03 % 27.68 % 28.19 % 30.13 % 29.88 % -9.07%
  QoQ % -0.04% -4.11% -2.35% -1.81% -6.44% 0.84% -
  Horiz. % 86.71% 86.75% 90.46% 92.64% 94.34% 100.84% 100.00%
Total Cost 595,955 556,359 481,032 480,811 501,827 531,327 565,169 3.60%
  QoQ % 7.12% 15.66% 0.05% -4.19% -5.55% -5.99% -
  Horiz. % 105.45% 98.44% 85.11% 85.07% 88.79% 94.01% 100.00%
Net Worth 870,747 670,312 812,284 812,553 760,960 756,469 739,101 11.56%
  QoQ % 29.90% -17.48% -0.03% 6.78% 0.59% 2.35% -
  Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 17,369 17,802 24,480 24,484 17,806 11,131 11,131 34.57%
  QoQ % -2.43% -27.28% -0.02% 37.51% 59.97% 0.00% -
  Horiz. % 156.04% 159.93% 219.93% 219.97% 159.97% 100.00% 100.00%
Div Payout % 19.68 % 22.48 % 32.96 % 31.77 % 24.38 % 15.26 % 15.92 % 15.20%
  QoQ % -12.46% -31.80% 3.75% 30.31% 59.76% -4.15% -
  Horiz. % 123.62% 141.21% 207.04% 199.56% 153.14% 95.85% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 870,747 670,312 812,284 812,553 760,960 756,469 739,101 11.56%
  QoQ % 29.90% -17.48% -0.03% 6.78% 0.59% 2.35% -
  Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
NOSH 312,096 223,437 222,543 222,617 222,503 222,491 222,620 25.29%
  QoQ % 39.68% 0.40% -0.03% 0.05% 0.01% -0.06% -
  Horiz. % 140.19% 100.37% 99.97% 100.00% 99.95% 99.94% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.28 % 17.05 % 18.29 % 18.47 % 17.51 % 16.91 % 15.96 % 5.45%
  QoQ % 1.35% -6.78% -0.97% 5.48% 3.55% 5.95% -
  Horiz. % 108.27% 106.83% 114.60% 115.73% 109.71% 105.95% 100.00%
ROE 10.13 % 11.81 % 9.14 % 9.49 % 9.60 % 9.64 % 9.46 % 4.67%
  QoQ % -14.23% 29.21% -3.69% -1.15% -0.41% 1.90% -
  Horiz. % 107.08% 124.84% 96.62% 100.32% 101.48% 101.90% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 230.84 300.20 264.53 264.92 273.40 287.42 302.07 -16.43%
  QoQ % -23.10% 13.48% -0.15% -3.10% -4.88% -4.85% -
  Horiz. % 76.42% 99.38% 87.57% 87.70% 90.51% 95.15% 100.00%
EPS 28.27 35.44 33.37 34.62 32.82 32.78 31.40 -6.77%
  QoQ % -20.23% 6.20% -3.61% 5.48% 0.12% 4.39% -
  Horiz. % 90.03% 112.87% 106.27% 110.25% 104.52% 104.39% 100.00%
DPS 5.57 8.00 11.00 11.00 8.00 5.00 5.00 7.47%
  QoQ % -30.37% -27.27% 0.00% 37.50% 60.00% 0.00% -
  Horiz. % 111.40% 160.00% 220.00% 220.00% 160.00% 100.00% 100.00%
NAPS 2.7900 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 -10.96%
  QoQ % -7.00% -17.81% 0.00% 6.73% 0.59% 2.41% -
  Horiz. % 84.04% 90.36% 109.94% 109.94% 103.01% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 145.79 135.73 119.12 119.34 123.10 129.40 136.08 4.71%
  QoQ % 7.41% 13.94% -0.18% -3.05% -4.87% -4.91% -
  Horiz. % 107.14% 99.74% 87.54% 87.70% 90.46% 95.09% 100.00%
EPS 17.86 16.03 15.03 15.60 14.78 14.76 14.14 16.86%
  QoQ % 11.42% 6.65% -3.65% 5.55% 0.14% 4.38% -
  Horiz. % 126.31% 113.37% 106.29% 110.33% 104.53% 104.38% 100.00%
DPS 3.51 3.60 4.95 4.95 3.60 2.25 2.25 34.54%
  QoQ % -2.50% -27.27% 0.00% 37.50% 60.00% 0.00% -
  Horiz. % 156.00% 160.00% 220.00% 220.00% 160.00% 100.00% 100.00%
NAPS 1.7620 1.3564 1.6437 1.6443 1.5399 1.5308 1.4956 11.56%
  QoQ % 29.90% -17.48% -0.04% 6.78% 0.59% 2.35% -
  Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.7600 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 -
P/RPS 0.76 0.61 0.94 0.95 0.83 0.88 0.79 -2.55%
  QoQ % 24.59% -35.11% -1.05% 14.46% -5.68% 11.39% -
  Horiz. % 96.20% 77.22% 118.99% 120.25% 105.06% 111.39% 100.00%
P/EPS 6.22 5.19 7.46 7.31 6.89 7.69 7.64 -12.82%
  QoQ % 19.85% -30.43% 2.05% 6.10% -10.40% 0.65% -
  Horiz. % 81.41% 67.93% 97.64% 95.68% 90.18% 100.65% 100.00%
EY 16.07 19.26 13.40 13.68 14.52 13.01 13.08 14.73%
  QoQ % -16.56% 43.73% -2.05% -5.79% 11.61% -0.54% -
  Horiz. % 122.86% 147.25% 102.45% 104.59% 111.01% 99.46% 100.00%
DY 3.16 4.35 4.42 4.35 3.54 1.98 2.08 32.19%
  QoQ % -27.36% -1.58% 1.61% 22.88% 78.79% -4.81% -
  Horiz. % 151.92% 209.13% 212.50% 209.13% 170.19% 95.19% 100.00%
P/NAPS 0.63 0.61 0.68 0.69 0.66 0.74 0.72 -8.52%
  QoQ % 3.28% -10.29% -1.45% 4.55% -10.81% 2.78% -
  Horiz. % 87.50% 84.72% 94.44% 95.83% 91.67% 102.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 -
Price 2.0600 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 -
P/RPS 0.89 0.57 0.87 0.94 0.73 0.84 0.82 5.62%
  QoQ % 56.14% -34.48% -7.45% 28.77% -13.10% 2.44% -
  Horiz. % 108.54% 69.51% 106.10% 114.63% 89.02% 102.44% 100.00%
P/EPS 7.29 4.80 6.89 7.22 6.09 7.38 7.90 -5.22%
  QoQ % 51.87% -30.33% -4.57% 18.56% -17.48% -6.58% -
  Horiz. % 92.28% 60.76% 87.22% 91.39% 77.09% 93.42% 100.00%
EY 13.73 20.85 14.51 13.85 16.41 13.55 12.66 5.56%
  QoQ % -34.15% 43.69% 4.77% -15.60% 21.11% 7.03% -
  Horiz. % 108.45% 164.69% 114.61% 109.40% 129.62% 107.03% 100.00%
DY 2.70 4.71 4.78 4.40 4.00 2.07 2.02 21.36%
  QoQ % -42.68% -1.46% 8.64% 10.00% 93.24% 2.48% -
  Horiz. % 133.66% 233.17% 236.63% 217.82% 198.02% 102.48% 100.00%
P/NAPS 0.74 0.57 0.63 0.68 0.58 0.71 0.75 -0.89%
  QoQ % 29.82% -9.52% -7.35% 17.24% -18.31% -5.33% -
  Horiz. % 98.67% 76.00% 84.00% 90.67% 77.33% 94.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  306  624  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.28+0.01 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

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