Highlights

[MFCB] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     15.45%    YoY -     12.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 870,921 1,213,853 840,670 572,653 682,914 587,488 620,077 5.82%
  YoY % -28.25% 44.39% 46.80% -16.15% 16.24% -5.26% -
  Horiz. % 140.45% 195.76% 135.58% 92.35% 110.13% 94.74% 100.00%
PBT 195,476 236,704 186,337 150,585 153,721 154,590 121,265 8.28%
  YoY % -17.42% 27.03% 23.74% -2.04% -0.56% 27.48% -
  Horiz. % 161.20% 195.20% 153.66% 124.18% 126.76% 127.48% 100.00%
Tax -31,005 -47,457 -36,792 -36,473 -41,825 -38,316 -30,278 0.40%
  YoY % 34.67% -28.99% -0.87% 12.80% -9.16% -26.54% -
  Horiz. % 102.40% 156.74% 121.51% 120.46% 138.13% 126.54% 100.00%
NP 164,470 189,246 149,545 114,112 111,896 116,274 90,986 10.37%
  YoY % -13.09% 26.55% 31.05% 1.98% -3.77% 27.79% -
  Horiz. % 180.76% 207.99% 164.36% 125.42% 122.98% 127.79% 100.00%
NP to SH 130,800 155,784 114,874 83,737 74,172 82,557 59,960 13.88%
  YoY % -16.04% 35.61% 37.18% 12.90% -10.16% 37.69% -
  Horiz. % 218.15% 259.81% 191.59% 139.66% 123.70% 137.69% 100.00%
Tax Rate 15.86 % 20.05 % 19.74 % 24.22 % 27.21 % 24.79 % 24.97 % -7.28%
  YoY % -20.90% 1.57% -18.50% -10.99% 9.76% -0.72% -
  Horiz. % 63.52% 80.30% 79.05% 97.00% 108.97% 99.28% 100.00%
Total Cost 706,450 1,024,606 691,125 458,541 571,018 471,213 529,090 4.93%
  YoY % -31.05% 48.25% 50.72% -19.70% 21.18% -10.94% -
  Horiz. % 133.52% 193.65% 130.63% 86.67% 107.92% 89.06% 100.00%
Net Worth 1,343,113 1,248,971 969,968 812,875 719,302 679,560 593,010 14.59%
  YoY % 7.54% 28.76% 19.33% 13.01% 5.85% 14.59% -
  Horiz. % 226.49% 210.62% 163.57% 137.08% 121.30% 114.59% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,411 10,185 8,919 8,908 8,907 8,912 8,985 2.49%
  YoY % 2.22% 14.19% 0.12% 0.01% -0.05% -0.81% -
  Horiz. % 115.88% 113.36% 99.27% 99.15% 99.14% 99.19% 100.00%
Div Payout % 7.96 % 6.54 % 7.76 % 10.64 % 12.01 % 10.80 % 14.99 % -10.01%
  YoY % 21.71% -15.72% -27.07% -11.41% 11.20% -27.95% -
  Horiz. % 53.10% 43.63% 51.77% 70.98% 80.12% 72.05% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,343,113 1,248,971 969,968 812,875 719,302 679,560 593,010 14.59%
  YoY % 7.54% 28.76% 19.33% 13.01% 5.85% 14.59% -
  Horiz. % 226.49% 210.62% 163.57% 137.08% 121.30% 114.59% 100.00%
NOSH 390,440 381,948 334,472 222,705 222,694 222,806 224,625 9.65%
  YoY % 2.22% 14.19% 50.19% 0.01% -0.05% -0.81% -
  Horiz. % 173.82% 170.04% 148.90% 99.15% 99.14% 99.19% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.88 % 15.59 % 17.79 % 19.93 % 16.39 % 19.79 % 14.67 % 4.29%
  YoY % 21.10% -12.37% -10.74% 21.60% -17.18% 34.90% -
  Horiz. % 128.70% 106.27% 121.27% 135.86% 111.72% 134.90% 100.00%
ROE 9.74 % 12.47 % 11.84 % 10.30 % 10.31 % 12.15 % 10.11 % -0.62%
  YoY % -21.89% 5.32% 14.95% -0.10% -15.14% 20.18% -
  Horiz. % 96.34% 123.34% 117.11% 101.88% 101.98% 120.18% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 223.06 317.81 251.34 257.13 306.66 263.68 276.05 -3.49%
  YoY % -29.81% 26.45% -2.25% -16.15% 16.30% -4.48% -
  Horiz. % 80.80% 115.13% 91.05% 93.15% 111.09% 95.52% 100.00%
EPS 33.49 40.79 34.35 37.60 33.31 37.05 26.69 3.85%
  YoY % -17.90% 18.75% -8.64% 12.88% -10.09% 38.82% -
  Horiz. % 125.48% 152.83% 128.70% 140.88% 124.80% 138.82% 100.00%
DPS 2.67 2.67 2.67 4.00 4.00 4.00 4.00 -6.51%
  YoY % 0.00% 0.00% -33.25% 0.00% 0.00% 0.00% -
  Horiz. % 66.75% 66.75% 66.75% 100.00% 100.00% 100.00% 100.00%
NAPS 3.4400 3.2700 2.9000 3.6500 3.2300 3.0500 2.6400 4.51%
  YoY % 5.20% 12.76% -20.55% 13.00% 5.90% 15.53% -
  Horiz. % 130.30% 123.86% 109.85% 138.26% 122.35% 115.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 176.24 245.63 170.12 115.88 138.19 118.88 125.48 5.82%
  YoY % -28.25% 44.39% 46.81% -16.14% 16.24% -5.26% -
  Horiz. % 140.45% 195.75% 135.58% 92.35% 110.13% 94.74% 100.00%
EPS 26.47 31.52 23.25 16.94 15.01 16.71 12.13 13.88%
  YoY % -16.02% 35.57% 37.25% 12.86% -10.17% 37.76% -
  Horiz. % 218.22% 259.85% 191.67% 139.65% 123.74% 137.76% 100.00%
DPS 2.11 2.06 1.80 1.80 1.80 1.80 1.82 2.49%
  YoY % 2.43% 14.44% 0.00% 0.00% 0.00% -1.10% -
  Horiz. % 115.93% 113.19% 98.90% 98.90% 98.90% 98.90% 100.00%
NAPS 2.7179 2.5274 1.9628 1.6449 1.4556 1.3751 1.2000 14.59%
  YoY % 7.54% 28.77% 19.33% 13.00% 5.85% 14.59% -
  Horiz. % 226.49% 210.62% 163.57% 137.07% 121.30% 114.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.4000 3.5400 1.9900 2.5300 2.6600 1.8000 1.6500 -
P/RPS 1.52 1.11 0.79 0.98 0.87 0.68 0.60 16.75%
  YoY % 36.94% 40.51% -19.39% 12.64% 27.94% 13.33% -
  Horiz. % 253.33% 185.00% 131.67% 163.33% 145.00% 113.33% 100.00%
P/EPS 10.15 8.68 5.79 6.73 7.99 4.86 6.18 8.62%
  YoY % 16.94% 49.91% -13.97% -15.77% 64.40% -21.36% -
  Horiz. % 164.24% 140.45% 93.69% 108.90% 129.29% 78.64% 100.00%
EY 9.85 11.52 17.26 14.86 12.52 20.59 16.18 -7.94%
  YoY % -14.50% -33.26% 16.15% 18.69% -39.19% 27.26% -
  Horiz. % 60.88% 71.20% 106.67% 91.84% 77.38% 127.26% 100.00%
DY 0.78 0.75 1.34 1.58 1.50 2.22 2.42 -17.19%
  YoY % 4.00% -44.03% -15.19% 5.33% -32.43% -8.26% -
  Horiz. % 32.23% 30.99% 55.37% 65.29% 61.98% 91.74% 100.00%
P/NAPS 0.99 1.08 0.69 0.69 0.82 0.59 0.62 8.11%
  YoY % -8.33% 56.52% 0.00% -15.85% 38.98% -4.84% -
  Horiz. % 159.68% 174.19% 111.29% 111.29% 132.26% 95.16% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 -
Price 3.3300 3.5000 2.3400 2.5000 2.5200 1.8900 1.6100 -
P/RPS 1.49 1.10 0.93 0.97 0.82 0.72 0.58 17.02%
  YoY % 35.45% 18.28% -4.12% 18.29% 13.89% 24.14% -
  Horiz. % 256.90% 189.66% 160.34% 167.24% 141.38% 124.14% 100.00%
P/EPS 9.94 8.58 6.81 6.65 7.57 5.10 6.03 8.68%
  YoY % 15.85% 25.99% 2.41% -12.15% 48.43% -15.42% -
  Horiz. % 164.84% 142.29% 112.94% 110.28% 125.54% 84.58% 100.00%
EY 10.06 11.65 14.68 15.04 13.22 19.60 16.58 -7.99%
  YoY % -13.65% -20.64% -2.39% 13.77% -32.55% 18.21% -
  Horiz. % 60.68% 70.27% 88.54% 90.71% 79.73% 118.21% 100.00%
DY 0.80 0.76 1.14 1.60 1.59 2.12 2.48 -17.18%
  YoY % 5.26% -33.33% -28.75% 0.63% -25.00% -14.52% -
  Horiz. % 32.26% 30.65% 45.97% 64.52% 64.11% 85.48% 100.00%
P/NAPS 0.97 1.07 0.81 0.68 0.78 0.62 0.61 8.03%
  YoY % -9.35% 32.10% 19.12% -12.82% 25.81% 1.64% -
  Horiz. % 159.02% 175.41% 132.79% 111.48% 127.87% 101.64% 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