Highlights

[MFCB] QoQ TTM Result on 2016-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     6.64%    YoY -     8.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 816,805 789,699 720,444 670,753 588,686 589,769 608,334 21.60%
  QoQ % 3.43% 9.61% 7.41% 13.94% -0.18% -3.05% -
  Horiz. % 134.27% 129.81% 118.43% 110.26% 96.77% 96.95% 100.00%
PBT 189,273 174,338 168,029 154,412 147,524 150,668 148,323 17.56%
  QoQ % 8.57% 3.75% 8.82% 4.67% -2.09% 1.58% -
  Horiz. % 127.61% 117.54% 113.29% 104.11% 99.46% 101.58% 100.00%
Tax -35,400 -40,109 -43,540 -40,018 -39,870 -41,710 -41,816 -10.46%
  QoQ % 11.74% 7.88% -8.80% -0.37% 4.41% 0.25% -
  Horiz. % 84.66% 95.92% 104.12% 95.70% 95.35% 99.75% 100.00%
NP 153,873 134,229 124,489 114,394 107,654 108,958 106,507 27.66%
  QoQ % 14.63% 7.82% 8.82% 6.26% -1.20% 2.30% -
  Horiz. % 144.47% 126.03% 116.88% 107.41% 101.08% 102.30% 100.00%
NP to SH 120,741 97,617 88,245 79,192 74,264 77,073 73,022 39.62%
  QoQ % 23.69% 10.62% 11.43% 6.64% -3.64% 5.55% -
  Horiz. % 165.35% 133.68% 120.85% 108.45% 101.70% 105.55% 100.00%
Tax Rate 18.70 % 23.01 % 25.91 % 25.92 % 27.03 % 27.68 % 28.19 % -23.84%
  QoQ % -18.73% -11.19% -0.04% -4.11% -2.35% -1.81% -
  Horiz. % 66.34% 81.62% 91.91% 91.95% 95.89% 98.19% 100.00%
Total Cost 662,932 655,470 595,955 556,359 481,032 480,811 501,827 20.29%
  QoQ % 1.14% 9.99% 7.12% 15.66% 0.05% -4.19% -
  Horiz. % 132.10% 130.62% 118.76% 110.87% 95.86% 95.81% 100.00%
Net Worth 1,057,243 668,944 870,747 670,312 812,284 812,553 760,960 24.39%
  QoQ % 58.05% -23.18% 29.90% -17.48% -0.03% 6.78% -
  Horiz. % 138.94% 87.91% 114.43% 88.09% 106.74% 106.78% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 16,607 17,369 17,369 17,802 24,480 24,484 17,806 -4.52%
  QoQ % -4.39% 0.00% -2.43% -27.28% -0.02% 37.51% -
  Horiz. % 93.27% 97.55% 97.55% 99.98% 137.49% 137.51% 100.00%
Div Payout % 13.75 % 17.79 % 19.68 % 22.48 % 32.96 % 31.77 % 24.38 % -31.62%
  QoQ % -22.71% -9.60% -12.46% -31.80% 3.75% 30.31% -
  Horiz. % 56.40% 72.97% 80.72% 92.21% 135.19% 130.31% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,057,243 668,944 870,747 670,312 812,284 812,553 760,960 24.39%
  QoQ % 58.05% -23.18% 29.90% -17.48% -0.03% 6.78% -
  Horiz. % 138.94% 87.91% 114.43% 88.09% 106.74% 106.78% 100.00%
NOSH 345,504 334,472 312,096 223,437 222,543 222,617 222,503 33.92%
  QoQ % 3.30% 7.17% 39.68% 0.40% -0.03% 0.05% -
  Horiz. % 155.28% 150.32% 140.27% 100.42% 100.02% 100.05% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.84 % 17.00 % 17.28 % 17.05 % 18.29 % 18.47 % 17.51 % 4.98%
  QoQ % 10.82% -1.62% 1.35% -6.78% -0.97% 5.48% -
  Horiz. % 107.60% 97.09% 98.69% 97.37% 104.45% 105.48% 100.00%
ROE 11.42 % 14.59 % 10.13 % 11.81 % 9.14 % 9.49 % 9.60 % 12.21%
  QoQ % -21.73% 44.03% -14.23% 29.21% -3.69% -1.15% -
  Horiz. % 118.96% 151.98% 105.52% 123.02% 95.21% 98.85% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 236.41 236.10 230.84 300.20 264.53 264.92 273.40 -9.20%
  QoQ % 0.13% 2.28% -23.10% 13.48% -0.15% -3.10% -
  Horiz. % 86.47% 86.36% 84.43% 109.80% 96.76% 96.90% 100.00%
EPS 34.95 29.19 28.27 35.44 33.37 34.62 32.82 4.26%
  QoQ % 19.73% 3.25% -20.23% 6.20% -3.61% 5.48% -
  Horiz. % 106.49% 88.94% 86.14% 107.98% 101.68% 105.48% 100.00%
DPS 4.81 5.19 5.57 8.00 11.00 11.00 8.00 -28.65%
  QoQ % -7.32% -6.82% -30.37% -27.27% 0.00% 37.50% -
  Horiz. % 60.12% 64.88% 69.62% 100.00% 137.50% 137.50% 100.00%
NAPS 3.0600 2.0000 2.7900 3.0000 3.6500 3.6500 3.4200 -7.12%
  QoQ % 53.00% -28.32% -7.00% -17.81% 0.00% 6.73% -
  Horiz. % 89.47% 58.48% 81.58% 87.72% 106.73% 106.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.29 159.80 145.79 135.73 119.12 119.34 123.10 21.60%
  QoQ % 3.44% 9.61% 7.41% 13.94% -0.18% -3.05% -
  Horiz. % 134.27% 129.81% 118.43% 110.26% 96.77% 96.95% 100.00%
EPS 24.43 19.75 17.86 16.03 15.03 15.60 14.78 39.58%
  QoQ % 23.70% 10.58% 11.42% 6.65% -3.65% 5.55% -
  Horiz. % 165.29% 133.63% 120.84% 108.46% 101.69% 105.55% 100.00%
DPS 3.36 3.51 3.51 3.60 4.95 4.95 3.60 -4.48%
  QoQ % -4.27% 0.00% -2.50% -27.27% 0.00% 37.50% -
  Horiz. % 93.33% 97.50% 97.50% 100.00% 137.50% 137.50% 100.00%
NAPS 2.1394 1.3537 1.7620 1.3564 1.6437 1.6443 1.5399 24.38%
  QoQ % 58.04% -23.17% 29.90% -17.48% -0.04% 6.78% -
  Horiz. % 138.93% 87.91% 114.42% 88.08% 106.74% 106.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1500 1.9900 1.7600 1.8400 2.4900 2.5300 2.2600 -
P/RPS 0.91 0.84 0.76 0.61 0.94 0.95 0.83 6.30%
  QoQ % 8.33% 10.53% 24.59% -35.11% -1.05% 14.46% -
  Horiz. % 109.64% 101.20% 91.57% 73.49% 113.25% 114.46% 100.00%
P/EPS 6.15 6.82 6.22 5.19 7.46 7.31 6.89 -7.26%
  QoQ % -9.82% 9.65% 19.85% -30.43% 2.05% 6.10% -
  Horiz. % 89.26% 98.98% 90.28% 75.33% 108.27% 106.10% 100.00%
EY 16.25 14.67 16.07 19.26 13.40 13.68 14.52 7.76%
  QoQ % 10.77% -8.71% -16.56% 43.73% -2.05% -5.79% -
  Horiz. % 111.91% 101.03% 110.67% 132.64% 92.29% 94.21% 100.00%
DY 2.24 2.61 3.16 4.35 4.42 4.35 3.54 -26.19%
  QoQ % -14.18% -17.41% -27.36% -1.58% 1.61% 22.88% -
  Horiz. % 63.28% 73.73% 89.27% 122.88% 124.86% 122.88% 100.00%
P/NAPS 0.70 1.00 0.63 0.61 0.68 0.69 0.66 3.98%
  QoQ % -30.00% 58.73% 3.28% -10.29% -1.45% 4.55% -
  Horiz. % 106.06% 151.52% 95.45% 92.42% 103.03% 104.55% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 -
Price 2.8100 2.3400 2.0600 1.7000 2.3000 2.5000 2.0000 -
P/RPS 1.19 0.99 0.89 0.57 0.87 0.94 0.73 38.31%
  QoQ % 20.20% 11.24% 56.14% -34.48% -7.45% 28.77% -
  Horiz. % 163.01% 135.62% 121.92% 78.08% 119.18% 128.77% 100.00%
P/EPS 8.04 8.02 7.29 4.80 6.89 7.22 6.09 20.24%
  QoQ % 0.25% 10.01% 51.87% -30.33% -4.57% 18.56% -
  Horiz. % 132.02% 131.69% 119.70% 78.82% 113.14% 118.56% 100.00%
EY 12.44 12.47 13.73 20.85 14.51 13.85 16.41 -16.79%
  QoQ % -0.24% -9.18% -34.15% 43.69% 4.77% -15.60% -
  Horiz. % 75.81% 75.99% 83.67% 127.06% 88.42% 84.40% 100.00%
DY 1.71 2.22 2.70 4.71 4.78 4.40 4.00 -43.10%
  QoQ % -22.97% -17.78% -42.68% -1.46% 8.64% 10.00% -
  Horiz. % 42.75% 55.50% 67.50% 117.75% 119.50% 110.00% 100.00%
P/NAPS 0.92 1.17 0.74 0.57 0.63 0.68 0.58 35.82%
  QoQ % -21.37% 58.11% 29.82% -9.52% -7.35% 17.24% -
  Horiz. % 158.62% 201.72% 127.59% 98.28% 108.62% 117.24% 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
 
 

148  431  519  1416 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 QES 0.37-0.01 
 BIOHLDG 0.315+0.015 
 DNEX-WD 0.055+0.01 
 LUSTER 0.195+0.01 
 XOX-WC 0.02+0.015 
 AT 0.185+0.005 
 DGB 0.085-0.005 
 RUBEREX 1.84+0.10 
 GLOTEC 0.49+0.04 

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