Highlights

[MFCB] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     14.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 701,933 874,119 910,862 600,738 588,686 672,465 628,758 1.85%
  YoY % -19.70% -4.03% 51.62% 2.05% -12.46% 6.95% -
  Horiz. % 111.64% 139.02% 144.87% 95.54% 93.63% 106.95% 100.00%
PBT 188,404 197,440 192,935 137,560 147,524 153,020 154,894 3.32%
  YoY % -4.58% 2.33% 40.26% -6.75% -3.59% -1.21% -
  Horiz. % 121.63% 127.47% 124.56% 88.81% 95.24% 98.79% 100.00%
Tax -11,984 -37,908 -35,225 -22,004 -39,870 -45,724 -47,709 -20.56%
  YoY % 68.39% -7.62% -60.08% 44.81% 12.80% 4.16% -
  Horiz. % 25.12% 79.46% 73.83% 46.12% 83.57% 95.84% 100.00%
NP 176,420 159,532 157,710 115,556 107,654 107,296 107,185 8.66%
  YoY % 10.59% 1.16% 36.48% 7.34% 0.33% 0.10% -
  Horiz. % 164.59% 148.84% 147.14% 107.81% 100.44% 100.10% 100.00%
NP to SH 153,668 129,266 138,336 120,741 74,264 69,899 74,050 12.93%
  YoY % 18.88% -6.56% 14.57% 62.58% 6.24% -5.61% -
  Horiz. % 207.52% 174.57% 186.81% 163.05% 100.29% 94.39% 100.00%
Tax Rate 6.36 % 19.20 % 18.26 % 16.00 % 27.03 % 29.88 % 30.80 % -23.11%
  YoY % -66.88% 5.15% 14.13% -40.81% -9.54% -2.99% -
  Horiz. % 20.65% 62.34% 59.29% 51.95% 87.76% 97.01% 100.00%
Total Cost 525,513 714,587 753,152 485,182 481,032 565,169 521,573 0.13%
  YoY % -26.46% -5.12% 55.23% 0.86% -14.89% 8.36% -
  Horiz. % 100.76% 137.01% 144.40% 93.02% 92.23% 108.36% 100.00%
Net Worth 1,520,622 1,342,332 1,221,573 1,057,434 813,028 739,059 679,459 14.36%
  YoY % 13.28% 9.89% 15.52% 30.06% 10.01% 8.77% -
  Horiz. % 223.80% 197.56% 179.79% 155.63% 119.66% 108.77% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 24,136 15,745 15,611 17,278 17,819 17,808 16,708 6.32%
  YoY % 53.29% 0.86% -9.65% -3.04% 0.06% 6.59% -
  Horiz. % 144.46% 94.24% 93.44% 103.41% 106.65% 106.59% 100.00%
Div Payout % 15.71 % 12.18 % 11.28 % 14.31 % 24.00 % 25.48 % 22.56 % -5.85%
  YoY % 28.98% 7.98% -21.17% -40.37% -5.81% 12.94% -
  Horiz. % 69.64% 53.99% 50.00% 63.43% 106.38% 112.94% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,520,622 1,342,332 1,221,573 1,057,434 813,028 739,059 679,459 14.36%
  YoY % 13.28% 9.89% 15.52% 30.06% 10.01% 8.77% -
  Horiz. % 223.80% 197.56% 179.79% 155.63% 119.66% 108.77% 100.00%
NOSH 402,281 393,646 390,279 345,566 222,747 222,608 222,773 10.35%
  YoY % 2.19% 0.86% 12.94% 55.14% 0.06% -0.07% -
  Horiz. % 180.58% 176.70% 175.19% 155.12% 99.99% 99.93% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 25.13 % 18.25 % 17.31 % 19.24 % 18.29 % 15.96 % 17.05 % 6.68%
  YoY % 37.70% 5.43% -10.03% 5.19% 14.60% -6.39% -
  Horiz. % 147.39% 107.04% 101.52% 112.84% 107.27% 93.61% 100.00%
ROE 10.11 % 9.63 % 11.32 % 11.42 % 9.13 % 9.46 % 10.90 % -1.25%
  YoY % 4.98% -14.93% -0.88% 25.08% -3.49% -13.21% -
  Horiz. % 92.75% 88.35% 103.85% 104.77% 83.76% 86.79% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 174.49 222.06 233.39 173.84 264.28 302.08 282.24 -7.70%
  YoY % -21.42% -4.85% 34.26% -34.22% -12.51% 7.03% -
  Horiz. % 61.82% 78.68% 82.69% 61.59% 93.64% 107.03% 100.00%
EPS 37.40 33.03 36.02 34.19 33.34 31.40 33.24 1.98%
  YoY % 13.23% -8.30% 5.35% 2.55% 6.18% -5.54% -
  Horiz. % 112.52% 99.37% 108.36% 102.86% 100.30% 94.46% 100.00%
DPS 6.00 4.00 4.00 5.00 8.00 8.00 7.50 -3.65%
  YoY % 50.00% 0.00% -20.00% -37.50% 0.00% 6.67% -
  Horiz. % 80.00% 53.33% 53.33% 66.67% 106.67% 106.67% 100.00%
NAPS 3.7800 3.4100 3.1300 3.0600 3.6500 3.3200 3.0500 3.64%
  YoY % 10.85% 8.95% 2.29% -16.16% 9.94% 8.85% -
  Horiz. % 123.93% 111.80% 102.62% 100.33% 119.67% 108.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 142.04 176.88 184.32 121.56 119.12 136.08 127.23 1.85%
  YoY % -19.70% -4.04% 51.63% 2.05% -12.46% 6.96% -
  Horiz. % 111.64% 139.02% 144.87% 95.54% 93.63% 106.96% 100.00%
EPS 31.10 26.16 27.99 24.43 15.03 14.14 14.98 12.94%
  YoY % 18.88% -6.54% 14.57% 62.54% 6.29% -5.61% -
  Horiz. % 207.61% 174.63% 186.85% 163.08% 100.33% 94.39% 100.00%
DPS 4.88 3.19 3.16 3.50 3.61 3.60 3.38 6.31%
  YoY % 52.98% 0.95% -9.71% -3.05% 0.28% 6.51% -
  Horiz. % 144.38% 94.38% 93.49% 103.55% 106.80% 106.51% 100.00%
NAPS 3.0771 2.7163 2.4719 2.1398 1.6452 1.4955 1.3749 14.36%
  YoY % 13.28% 9.89% 15.52% 30.06% 10.01% 8.77% -
  Horiz. % 223.81% 197.56% 179.79% 155.63% 119.66% 108.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.1100 3.1000 3.6700 2.1500 2.4900 2.4000 2.1800 -
P/RPS 2.93 1.40 1.57 1.24 0.94 0.79 0.77 24.94%
  YoY % 109.29% -10.83% 26.61% 31.91% 18.99% 2.60% -
  Horiz. % 380.52% 181.82% 203.90% 161.04% 122.08% 102.60% 100.00%
P/EPS 13.38 9.44 10.35 6.15 7.47 7.64 6.56 12.61%
  YoY % 41.74% -8.79% 68.29% -17.67% -2.23% 16.46% -
  Horiz. % 203.96% 143.90% 157.77% 93.75% 113.87% 116.46% 100.00%
EY 7.48 10.59 9.66 16.25 13.39 13.08 15.25 -11.19%
  YoY % -29.37% 9.63% -40.55% 21.36% 2.37% -14.23% -
  Horiz. % 49.05% 69.44% 63.34% 106.56% 87.80% 85.77% 100.00%
DY 1.17 1.29 1.09 2.33 3.21 3.33 3.44 -16.44%
  YoY % -9.30% 18.35% -53.22% -27.41% -3.60% -3.20% -
  Horiz. % 34.01% 37.50% 31.69% 67.73% 93.31% 96.80% 100.00%
P/NAPS 1.35 0.91 1.17 0.70 0.68 0.72 0.71 11.30%
  YoY % 48.35% -22.22% 67.14% 2.94% -5.56% 1.41% -
  Horiz. % 190.14% 128.17% 164.79% 98.59% 95.77% 101.41% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 23/02/18 27/02/17 25/02/16 26/02/15 27/02/14 -
Price 5.3000 3.8800 3.6000 2.8100 2.3000 2.4800 2.3300 -
P/RPS 3.04 1.75 1.54 1.62 0.87 0.82 0.83 24.14%
  YoY % 73.71% 13.64% -4.94% 86.21% 6.10% -1.20% -
  Horiz. % 366.27% 210.84% 185.54% 195.18% 104.82% 98.80% 100.00%
P/EPS 13.87 11.82 10.16 8.04 6.90 7.90 7.01 12.04%
  YoY % 17.34% 16.34% 26.37% 16.52% -12.66% 12.70% -
  Horiz. % 197.86% 168.62% 144.94% 114.69% 98.43% 112.70% 100.00%
EY 7.21 8.46 9.85 12.43 14.50 12.66 14.27 -10.75%
  YoY % -14.78% -14.11% -20.76% -14.28% 14.53% -11.28% -
  Horiz. % 50.53% 59.29% 69.03% 87.11% 101.61% 88.72% 100.00%
DY 1.13 1.03 1.11 1.78 3.48 3.23 3.22 -16.01%
  YoY % 9.71% -7.21% -37.64% -48.85% 7.74% 0.31% -
  Horiz. % 35.09% 31.99% 34.47% 55.28% 108.07% 100.31% 100.00%
P/NAPS 1.40 1.14 1.15 0.92 0.63 0.75 0.76 10.71%
  YoY % 22.81% -0.87% 25.00% 46.03% -16.00% -1.32% -
  Horiz. % 184.21% 150.00% 151.32% 121.05% 82.89% 98.68% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

290  509  648  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.13+0.01 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS