Highlights

[MFCB] QoQ TTM Result on 2015-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -3.64%    YoY -     6.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 789,699 720,444 670,753 588,686 589,769 608,334 639,480 15.06%
  QoQ % 9.61% 7.41% 13.94% -0.18% -3.05% -4.87% -
  Horiz. % 123.49% 112.66% 104.89% 92.06% 92.23% 95.13% 100.00%
PBT 174,338 168,029 154,412 147,524 150,668 148,323 154,784 8.23%
  QoQ % 3.75% 8.82% 4.67% -2.09% 1.58% -4.17% -
  Horiz. % 112.63% 108.56% 99.76% 95.31% 97.34% 95.83% 100.00%
Tax -40,109 -43,540 -40,018 -39,870 -41,710 -41,816 -46,631 -9.53%
  QoQ % 7.88% -8.80% -0.37% 4.41% 0.25% 10.33% -
  Horiz. % 86.01% 93.37% 85.82% 85.50% 89.45% 89.67% 100.00%
NP 134,229 124,489 114,394 107,654 108,958 106,507 108,153 15.44%
  QoQ % 7.82% 8.82% 6.26% -1.20% 2.30% -1.52% -
  Horiz. % 124.11% 115.10% 105.77% 99.54% 100.74% 98.48% 100.00%
NP to SH 97,617 88,245 79,192 74,264 77,073 73,022 72,932 21.39%
  QoQ % 10.62% 11.43% 6.64% -3.64% 5.55% 0.12% -
  Horiz. % 133.85% 121.00% 108.58% 101.83% 105.68% 100.12% 100.00%
Tax Rate 23.01 % 25.91 % 25.92 % 27.03 % 27.68 % 28.19 % 30.13 % -16.41%
  QoQ % -11.19% -0.04% -4.11% -2.35% -1.81% -6.44% -
  Horiz. % 76.37% 85.99% 86.03% 89.71% 91.87% 93.56% 100.00%
Total Cost 655,470 595,955 556,359 481,032 480,811 501,827 531,327 14.98%
  QoQ % 9.99% 7.12% 15.66% 0.05% -4.19% -5.55% -
  Horiz. % 123.36% 112.16% 104.71% 90.53% 90.49% 94.45% 100.00%
Net Worth 668,944 870,747 670,312 812,284 812,553 760,960 756,469 -7.85%
  QoQ % -23.18% 29.90% -17.48% -0.03% 6.78% 0.59% -
  Horiz. % 88.43% 115.11% 88.61% 107.38% 107.41% 100.59% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 17,369 17,369 17,802 24,480 24,484 17,806 11,131 34.42%
  QoQ % 0.00% -2.43% -27.28% -0.02% 37.51% 59.97% -
  Horiz. % 156.04% 156.04% 159.93% 219.93% 219.97% 159.97% 100.00%
Div Payout % 17.79 % 19.68 % 22.48 % 32.96 % 31.77 % 24.38 % 15.26 % 10.74%
  QoQ % -9.60% -12.46% -31.80% 3.75% 30.31% 59.76% -
  Horiz. % 116.58% 128.96% 147.31% 215.99% 208.19% 159.76% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 668,944 870,747 670,312 812,284 812,553 760,960 756,469 -7.85%
  QoQ % -23.18% 29.90% -17.48% -0.03% 6.78% 0.59% -
  Horiz. % 88.43% 115.11% 88.61% 107.38% 107.41% 100.59% 100.00%
NOSH 334,472 312,096 223,437 222,543 222,617 222,503 222,491 31.13%
  QoQ % 7.17% 39.68% 0.40% -0.03% 0.05% 0.01% -
  Horiz. % 150.33% 140.27% 100.43% 100.02% 100.06% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.00 % 17.28 % 17.05 % 18.29 % 18.47 % 17.51 % 16.91 % 0.35%
  QoQ % -1.62% 1.35% -6.78% -0.97% 5.48% 3.55% -
  Horiz. % 100.53% 102.19% 100.83% 108.16% 109.23% 103.55% 100.00%
ROE 14.59 % 10.13 % 11.81 % 9.14 % 9.49 % 9.60 % 9.64 % 31.72%
  QoQ % 44.03% -14.23% 29.21% -3.69% -1.15% -0.41% -
  Horiz. % 151.35% 105.08% 122.51% 94.81% 98.44% 99.59% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 236.10 230.84 300.20 264.53 264.92 273.40 287.42 -12.26%
  QoQ % 2.28% -23.10% 13.48% -0.15% -3.10% -4.88% -
  Horiz. % 82.14% 80.31% 104.45% 92.04% 92.17% 95.12% 100.00%
EPS 29.19 28.27 35.44 33.37 34.62 32.82 32.78 -7.42%
  QoQ % 3.25% -20.23% 6.20% -3.61% 5.48% 0.12% -
  Horiz. % 89.05% 86.24% 108.11% 101.80% 105.61% 100.12% 100.00%
DPS 5.19 5.57 8.00 11.00 11.00 8.00 5.00 2.51%
  QoQ % -6.82% -30.37% -27.27% 0.00% 37.50% 60.00% -
  Horiz. % 103.80% 111.40% 160.00% 220.00% 220.00% 160.00% 100.00%
NAPS 2.0000 2.7900 3.0000 3.6500 3.6500 3.4200 3.4000 -29.73%
  QoQ % -28.32% -7.00% -17.81% 0.00% 6.73% 0.59% -
  Horiz. % 58.82% 82.06% 88.24% 107.35% 107.35% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.90 72.89 67.87 59.56 59.67 61.55 64.70 15.06%
  QoQ % 9.62% 7.40% 13.95% -0.18% -3.05% -4.87% -
  Horiz. % 123.49% 112.66% 104.90% 92.06% 92.23% 95.13% 100.00%
EPS 9.88 8.93 8.01 7.51 7.80 7.39 7.38 21.40%
  QoQ % 10.64% 11.49% 6.66% -3.72% 5.55% 0.14% -
  Horiz. % 133.88% 121.00% 108.54% 101.76% 105.69% 100.14% 100.00%
DPS 1.76 1.76 1.80 2.48 2.48 1.80 1.13 34.26%
  QoQ % 0.00% -2.22% -27.42% 0.00% 37.78% 59.29% -
  Horiz. % 155.75% 155.75% 159.29% 219.47% 219.47% 159.29% 100.00%
NAPS 0.6768 0.8810 0.6782 0.8219 0.8221 0.7699 0.7654 -7.85%
  QoQ % -23.18% 29.90% -17.48% -0.02% 6.78% 0.59% -
  Horiz. % 88.42% 115.10% 88.61% 107.38% 107.41% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.9900 1.7600 1.8400 2.4900 2.5300 2.2600 2.5200 -
P/RPS 0.84 0.76 0.61 0.94 0.95 0.83 0.88 -3.05%
  QoQ % 10.53% 24.59% -35.11% -1.05% 14.46% -5.68% -
  Horiz. % 95.45% 86.36% 69.32% 106.82% 107.95% 94.32% 100.00%
P/EPS 6.82 6.22 5.19 7.46 7.31 6.89 7.69 -7.67%
  QoQ % 9.65% 19.85% -30.43% 2.05% 6.10% -10.40% -
  Horiz. % 88.69% 80.88% 67.49% 97.01% 95.06% 89.60% 100.00%
EY 14.67 16.07 19.26 13.40 13.68 14.52 13.01 8.31%
  QoQ % -8.71% -16.56% 43.73% -2.05% -5.79% 11.61% -
  Horiz. % 112.76% 123.52% 148.04% 103.00% 105.15% 111.61% 100.00%
DY 2.61 3.16 4.35 4.42 4.35 3.54 1.98 20.16%
  QoQ % -17.41% -27.36% -1.58% 1.61% 22.88% 78.79% -
  Horiz. % 131.82% 159.60% 219.70% 223.23% 219.70% 178.79% 100.00%
P/NAPS 1.00 0.63 0.61 0.68 0.69 0.66 0.74 22.16%
  QoQ % 58.73% 3.28% -10.29% -1.45% 4.55% -10.81% -
  Horiz. % 135.14% 85.14% 82.43% 91.89% 93.24% 89.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 -
Price 2.3400 2.0600 1.7000 2.3000 2.5000 2.0000 2.4200 -
P/RPS 0.99 0.89 0.57 0.87 0.94 0.73 0.84 11.54%
  QoQ % 11.24% 56.14% -34.48% -7.45% 28.77% -13.10% -
  Horiz. % 117.86% 105.95% 67.86% 103.57% 111.90% 86.90% 100.00%
P/EPS 8.02 7.29 4.80 6.89 7.22 6.09 7.38 5.68%
  QoQ % 10.01% 51.87% -30.33% -4.57% 18.56% -17.48% -
  Horiz. % 108.67% 98.78% 65.04% 93.36% 97.83% 82.52% 100.00%
EY 12.47 13.73 20.85 14.51 13.85 16.41 13.55 -5.37%
  QoQ % -9.18% -34.15% 43.69% 4.77% -15.60% 21.11% -
  Horiz. % 92.03% 101.33% 153.87% 107.08% 102.21% 121.11% 100.00%
DY 2.22 2.70 4.71 4.78 4.40 4.00 2.07 4.76%
  QoQ % -17.78% -42.68% -1.46% 8.64% 10.00% 93.24% -
  Horiz. % 107.25% 130.43% 227.54% 230.92% 212.56% 193.24% 100.00%
P/NAPS 1.17 0.74 0.57 0.63 0.68 0.58 0.71 39.39%
  QoQ % 58.11% 29.82% -9.52% -7.35% 17.24% -18.31% -
  Horiz. % 164.79% 104.23% 80.28% 88.73% 95.77% 81.69% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS