Highlights

[MFCB] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     6.48%    YoY -     38.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 761,784 868,258 1,224,442 830,964 567,448 695,710 583,244 4.55%
  YoY % -12.26% -29.09% 47.35% 46.44% -18.44% 19.28% -
  Horiz. % 130.61% 148.87% 209.94% 142.47% 97.29% 119.28% 100.00%
PBT 149,964 190,084 245,146 176,604 135,594 144,988 148,744 0.14%
  YoY % -21.11% -22.46% 38.81% 30.24% -6.48% -2.53% -
  Horiz. % 100.82% 127.79% 164.81% 118.73% 91.16% 97.47% 100.00%
Tax -25,370 -29,824 -53,880 -40,970 -33,630 -41,446 -38,374 -6.66%
  YoY % 14.93% 44.65% -31.51% -21.83% 18.86% -8.01% -
  Horiz. % 66.11% 77.72% 140.41% 106.76% 87.64% 108.01% 100.00%
NP 124,594 160,260 191,266 135,634 101,964 103,542 110,370 2.04%
  YoY % -22.26% -16.21% 41.02% 33.02% -1.52% -6.19% -
  Horiz. % 112.89% 145.20% 173.30% 122.89% 92.38% 93.81% 100.00%
NP to SH 111,738 119,882 153,534 100,496 72,534 66,288 77,656 6.25%
  YoY % -6.79% -21.92% 52.78% 38.55% 9.42% -14.64% -
  Horiz. % 143.89% 154.38% 197.71% 129.41% 93.40% 85.36% 100.00%
Tax Rate 16.92 % 15.69 % 21.98 % 23.20 % 24.80 % 28.59 % 25.80 % -6.79%
  YoY % 7.84% -28.62% -5.26% -6.45% -13.26% 10.81% -
  Horiz. % 65.58% 60.81% 85.19% 89.92% 96.12% 110.81% 100.00%
Total Cost 637,190 707,998 1,033,176 695,330 465,484 592,168 472,874 5.09%
  YoY % -10.00% -31.47% 48.59% 49.38% -21.39% 25.23% -
  Horiz. % 134.75% 149.72% 218.49% 147.04% 98.44% 125.23% 100.00%
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.56%
  YoY % 8.33% 3.90% 41.97% 14.36% 9.91% 6.80% -
  Horiz. % 214.52% 198.03% 190.59% 134.25% 117.39% 106.80% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 15,616 15,261 12,483 13,358 - 13,373 -
  YoY % 0.00% 2.32% 22.25% -6.54% 0.00% 0.00% -
  Horiz. % 0.00% 116.77% 114.12% 93.35% 99.88% 0.00% 100.00%
Div Payout % - % 13.03 % 9.94 % 12.42 % 18.42 % - % 17.22 % -
  YoY % 0.00% 31.09% -19.97% -32.57% 0.00% 0.00% -
  Horiz. % 0.00% 75.67% 57.72% 72.13% 106.97% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.56%
  YoY % 8.33% 3.90% 41.97% 14.36% 9.91% 6.80% -
  Horiz. % 214.52% 198.03% 190.59% 134.25% 117.39% 106.80% 100.00%
NOSH 397,546 390,407 381,545 312,099 222,633 222,741 222,893 10.12%
  YoY % 1.83% 2.32% 22.25% 40.19% -0.05% -0.07% -
  Horiz. % 178.36% 175.15% 171.18% 140.02% 99.88% 99.93% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 16.36 % 18.46 % 15.62 % 16.32 % 17.97 % 14.88 % 18.92 % -2.39%
  YoY % -11.38% 18.18% -4.29% -9.18% 20.77% -21.35% -
  Horiz. % 86.47% 97.57% 82.56% 86.26% 94.98% 78.65% 100.00%
ROE 8.03 % 9.33 % 12.42 % 11.54 % 9.53 % 9.57 % 11.97 % -6.43%
  YoY % -13.93% -24.88% 7.63% 21.09% -0.42% -20.05% -
  Horiz. % 67.08% 77.94% 103.76% 96.41% 79.62% 79.95% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 191.62 222.40 320.92 266.25 254.88 312.34 261.67 -5.06%
  YoY % -13.84% -30.70% 20.53% 4.46% -18.40% 19.36% -
  Horiz. % 73.23% 84.99% 122.64% 101.75% 97.41% 119.36% 100.00%
EPS 28.06 30.70 40.24 32.20 32.58 29.76 34.84 -3.54%
  YoY % -8.60% -23.71% 24.97% -1.17% 9.48% -14.58% -
  Horiz. % 80.54% 88.12% 115.50% 92.42% 93.51% 85.42% 100.00%
DPS 0.00 4.00 4.00 4.00 6.00 0.00 6.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 100.00% 0.00% 100.00%
NAPS 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 2.9100 3.12%
  YoY % 6.38% 1.54% 16.13% -18.42% 9.97% 6.87% -
  Horiz. % 120.27% 113.06% 111.34% 95.88% 117.53% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 154.15 175.70 247.77 168.15 114.83 140.78 118.02 4.55%
  YoY % -12.27% -29.09% 47.35% 46.43% -18.43% 19.28% -
  Horiz. % 130.61% 148.87% 209.94% 142.48% 97.30% 119.28% 100.00%
EPS 22.61 24.26 31.07 20.34 14.68 13.41 15.71 6.25%
  YoY % -6.80% -21.92% 52.75% 38.56% 9.47% -14.64% -
  Horiz. % 143.92% 154.42% 197.77% 129.47% 93.44% 85.36% 100.00%
DPS 0.00 3.16 3.09 2.53 2.70 0.00 2.71 -
  YoY % 0.00% 2.27% 22.13% -6.30% 0.00% 0.00% -
  Horiz. % 0.00% 116.61% 114.02% 93.36% 99.63% 0.00% 100.00%
NAPS 2.8156 2.5992 2.5016 1.7620 1.5408 1.4018 1.3125 13.56%
  YoY % 8.33% 3.90% 41.98% 14.36% 9.92% 6.80% -
  Horiz. % 214.52% 198.03% 190.60% 134.25% 117.39% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 1.7000 -
P/RPS 1.80 1.64 1.23 0.66 0.89 0.72 0.65 18.49%
  YoY % 9.76% 33.33% 86.36% -25.84% 23.61% 10.77% -
  Horiz. % 276.92% 252.31% 189.23% 101.54% 136.92% 110.77% 100.00%
P/EPS 12.27 11.85 9.79 5.47 6.94 7.53 4.88 16.60%
  YoY % 3.54% 21.04% 78.98% -21.18% -7.84% 54.30% -
  Horiz. % 251.43% 242.83% 200.61% 112.09% 142.21% 154.30% 100.00%
EY 8.15 8.44 10.21 18.30 14.42 13.29 20.49 -14.24%
  YoY % -3.44% -17.34% -44.21% 26.91% 8.50% -35.14% -
  Horiz. % 39.78% 41.19% 49.83% 89.31% 70.38% 64.86% 100.00%
DY 0.00 1.10 1.02 2.27 2.65 0.00 3.53 -
  YoY % 0.00% 7.84% -55.07% -14.34% 0.00% 0.00% -
  Horiz. % 0.00% 31.16% 28.90% 64.31% 75.07% 0.00% 100.00%
P/NAPS 0.99 1.11 1.22 0.63 0.66 0.72 0.58 9.32%
  YoY % -10.81% -9.02% 93.65% -4.55% -8.33% 24.14% -
  Horiz. % 170.69% 191.38% 210.34% 108.62% 113.79% 124.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 1.8200 -
P/RPS 2.00 1.59 1.10 0.77 0.78 0.73 0.70 19.11%
  YoY % 25.79% 44.55% 42.86% -1.28% 6.85% 4.29% -
  Horiz. % 285.71% 227.14% 157.14% 110.00% 111.43% 104.29% 100.00%
P/EPS 13.63 11.50 8.77 6.40 6.14 7.63 5.22 17.34%
  YoY % 18.52% 31.13% 37.03% 4.23% -19.53% 46.17% -
  Horiz. % 261.11% 220.31% 168.01% 122.61% 117.62% 146.17% 100.00%
EY 7.34 8.70 11.40 15.63 16.29 13.11 19.14 -14.76%
  YoY % -15.63% -23.68% -27.06% -4.05% 24.26% -31.50% -
  Horiz. % 38.35% 45.45% 59.56% 81.66% 85.11% 68.50% 100.00%
DY 0.00 1.13 1.13 1.94 3.00 0.00 3.30 -
  YoY % 0.00% 0.00% -41.75% -35.33% 0.00% 0.00% -
  Horiz. % 0.00% 34.24% 34.24% 58.79% 90.91% 0.00% 100.00%
P/NAPS 1.09 1.07 1.09 0.74 0.58 0.73 0.63 9.56%
  YoY % 1.87% -1.83% 47.30% 27.59% -20.55% 15.87% -
  Horiz. % 173.02% 169.84% 173.02% 117.46% 92.06% 115.87% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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