Highlights

[MFCB] QoQ TTM Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     2.83%    YoY -     55.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 968,662 1,083,188 1,146,754 1,193,719 1,110,571 806,059 816,805 12.07%
  QoQ % -10.57% -5.54% -3.93% 7.49% 37.78% -1.32% -
  Horiz. % 118.59% 132.61% 140.40% 146.14% 135.97% 98.68% 100.00%
PBT 200,282 214,997 228,569 237,400 233,896 193,509 189,273 3.85%
  QoQ % -6.84% -5.94% -3.72% 1.50% 20.87% 2.24% -
  Horiz. % 105.82% 113.59% 120.76% 125.43% 123.58% 102.24% 100.00%
Tax -33,587 -41,219 -45,365 -50,386 -48,842 -34,550 -35,400 -3.45%
  QoQ % 18.52% 9.14% 9.97% -3.16% -41.37% 2.40% -
  Horiz. % 94.88% 116.44% 128.15% 142.33% 137.97% 97.60% 100.00%
NP 166,695 173,778 183,204 187,014 185,054 158,959 153,873 5.50%
  QoQ % -4.08% -5.15% -2.04% 1.06% 16.42% 3.31% -
  Horiz. % 108.33% 112.94% 119.06% 121.54% 120.26% 103.31% 100.00%
NP to SH 121,510 132,463 138,336 151,423 147,260 134,523 120,741 0.43%
  QoQ % -8.27% -4.25% -8.64% 2.83% 9.47% 11.41% -
  Horiz. % 100.64% 109.71% 114.57% 125.41% 121.96% 111.41% 100.00%
Tax Rate 16.77 % 19.17 % 19.85 % 21.22 % 20.88 % 17.85 % 18.70 % -7.02%
  QoQ % -12.52% -3.43% -6.46% 1.63% 16.97% -4.55% -
  Horiz. % 89.68% 102.51% 106.15% 113.48% 111.66% 95.45% 100.00%
Total Cost 801,967 909,410 963,550 1,006,705 925,517 647,100 662,932 13.57%
  QoQ % -11.81% -5.62% -4.29% 8.77% 43.03% -2.39% -
  Horiz. % 120.97% 137.18% 145.35% 151.86% 139.61% 97.61% 100.00%
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.58% 115.54% 118.37% 116.86% 114.72% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 15,613 15,431 15,431 17,991 17,991 16,607 16,607 -4.04%
  QoQ % 1.18% 0.00% -14.23% 0.00% 8.34% 0.00% -
  Horiz. % 94.02% 92.92% 92.92% 108.34% 108.34% 100.00% 100.00%
Div Payout % 12.85 % 11.65 % 11.16 % 11.88 % 12.22 % 12.35 % 13.75 % -4.42%
  QoQ % 10.30% 4.39% -6.06% -2.78% -1.05% -10.18% -
  Horiz. % 93.45% 84.73% 81.16% 86.40% 88.87% 89.82% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.58% 115.54% 118.37% 116.86% 114.72% 100.00%
NOSH 390,407 390,390 390,279 382,722 381,316 381,397 345,504 8.51%
  QoQ % 0.00% 0.03% 1.97% 0.37% -0.02% 10.39% -
  Horiz. % 113.00% 112.99% 112.96% 110.77% 110.37% 110.39% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.21 % 16.04 % 15.98 % 15.67 % 16.66 % 19.72 % 18.84 % -5.87%
  QoQ % 7.29% 0.38% 1.98% -5.94% -15.52% 4.67% -
  Horiz. % 91.35% 85.14% 84.82% 83.17% 88.43% 104.67% 100.00%
ROE 9.46 % 10.84 % 11.32 % 12.10 % 11.92 % 11.09 % 11.42 % -11.83%
  QoQ % -12.73% -4.24% -6.45% 1.51% 7.48% -2.89% -
  Horiz. % 82.84% 94.92% 99.12% 105.95% 104.38% 97.11% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 248.12 277.46 293.83 311.90 291.25 211.34 236.41 3.28%
  QoQ % -10.57% -5.57% -5.79% 7.09% 37.81% -10.60% -
  Horiz. % 104.95% 117.36% 124.29% 131.93% 123.20% 89.40% 100.00%
EPS 31.12 33.93 35.45 39.56 38.62 35.27 34.95 -7.47%
  QoQ % -8.28% -4.29% -10.39% 2.43% 9.50% 0.92% -
  Horiz. % 89.04% 97.08% 101.43% 113.19% 110.50% 100.92% 100.00%
DPS 4.00 3.95 3.95 4.70 4.72 4.35 4.81 -11.60%
  QoQ % 1.27% 0.00% -15.96% -0.42% 8.51% -9.56% -
  Horiz. % 83.16% 82.12% 82.12% 97.71% 98.13% 90.44% 100.00%
NAPS 3.2900 3.1300 3.1300 3.2700 3.2400 3.1800 3.0600 4.96%
  QoQ % 5.11% 0.00% -4.28% 0.93% 1.89% 3.92% -
  Horiz. % 107.52% 102.29% 102.29% 106.86% 105.88% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 196.02 219.19 232.05 241.56 224.73 163.11 165.29 12.07%
  QoQ % -10.57% -5.54% -3.94% 7.49% 37.78% -1.32% -
  Horiz. % 118.59% 132.61% 140.39% 146.14% 135.96% 98.68% 100.00%
EPS 24.59 26.80 27.99 30.64 29.80 27.22 24.43 0.44%
  QoQ % -8.25% -4.25% -8.65% 2.82% 9.48% 11.42% -
  Horiz. % 100.65% 109.70% 114.57% 125.42% 121.98% 111.42% 100.00%
DPS 3.16 3.12 3.12 3.64 3.64 3.36 3.36 -4.02%
  QoQ % 1.28% 0.00% -14.29% 0.00% 8.33% 0.00% -
  Horiz. % 94.05% 92.86% 92.86% 108.33% 108.33% 100.00% 100.00%
NAPS 2.5992 2.4726 2.4719 2.5325 2.5001 2.4543 2.1394 13.90%
  QoQ % 5.12% 0.03% -2.39% 1.30% 1.87% 14.72% -
  Horiz. % 121.49% 115.57% 115.54% 118.37% 116.86% 114.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.6400 3.2300 3.6700 3.5400 3.9400 2.9200 2.1500 -
P/RPS 1.47 1.16 1.25 1.13 1.35 1.38 0.91 37.79%
  QoQ % 26.72% -7.20% 10.62% -16.30% -2.17% 51.65% -
  Horiz. % 161.54% 127.47% 137.36% 124.18% 148.35% 151.65% 100.00%
P/EPS 11.70 9.52 10.35 8.95 10.20 8.28 6.15 53.72%
  QoQ % 22.90% -8.02% 15.64% -12.25% 23.19% 34.63% -
  Horiz. % 190.24% 154.80% 168.29% 145.53% 165.85% 134.63% 100.00%
EY 8.55 10.50 9.66 11.18 9.80 12.08 16.25 -34.90%
  QoQ % -18.57% 8.70% -13.60% 14.08% -18.87% -25.66% -
  Horiz. % 52.62% 64.62% 59.45% 68.80% 60.31% 74.34% 100.00%
DY 1.10 1.22 1.08 1.33 1.20 1.49 2.24 -37.84%
  QoQ % -9.84% 12.96% -18.80% 10.83% -19.46% -33.48% -
  Horiz. % 49.11% 54.46% 48.21% 59.38% 53.57% 66.52% 100.00%
P/NAPS 1.11 1.03 1.17 1.08 1.22 0.92 0.70 36.10%
  QoQ % 7.77% -11.97% 8.33% -11.48% 32.61% 31.43% -
  Horiz. % 158.57% 147.14% 167.14% 154.29% 174.29% 131.43% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 -
Price 3.5300 3.5500 3.6000 3.5000 3.5300 4.0000 2.8100 -
P/RPS 1.42 1.28 1.23 1.12 1.21 1.89 1.19 12.54%
  QoQ % 10.94% 4.07% 9.82% -7.44% -35.98% 58.82% -
  Horiz. % 119.33% 107.56% 103.36% 94.12% 101.68% 158.82% 100.00%
P/EPS 11.34 10.46 10.16 8.85 9.14 11.34 8.04 25.85%
  QoQ % 8.41% 2.95% 14.80% -3.17% -19.40% 41.04% -
  Horiz. % 141.04% 130.10% 126.37% 110.07% 113.68% 141.04% 100.00%
EY 8.82 9.56 9.85 11.30 10.94 8.82 12.44 -20.54%
  QoQ % -7.74% -2.94% -12.83% 3.29% 24.04% -29.10% -
  Horiz. % 70.90% 76.85% 79.18% 90.84% 87.94% 70.90% 100.00%
DY 1.13 1.11 1.10 1.34 1.34 1.09 1.71 -24.19%
  QoQ % 1.80% 0.91% -17.91% 0.00% 22.94% -36.26% -
  Horiz. % 66.08% 64.91% 64.33% 78.36% 78.36% 63.74% 100.00%
P/NAPS 1.07 1.13 1.15 1.07 1.09 1.26 0.92 10.62%
  QoQ % -5.31% -1.74% 7.48% -1.83% -13.49% 36.96% -
  Horiz. % 116.30% 122.83% 125.00% 116.30% 118.48% 136.96% 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
 
 

114  95  521  1664 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.020.00 
 BIOHLDG 0.36+0.005 
 SAPNRG 0.120.00 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 AT 0.205-0.005 
 ALAM-WA 0.04+0.005 
 ASIABIO-OR 0.0150.00 
 ARMADA 0.31-0.01 

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