Highlights

[MFCB] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.47%    YoY -     35.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 737,540 675,202 870,921 1,213,853 840,670 572,653 682,914 1.29%
  YoY % 9.23% -22.47% -28.25% 44.39% 46.80% -16.15% -
  Horiz. % 108.00% 98.87% 127.53% 177.75% 123.10% 83.85% 100.00%
PBT 363,812 125,218 195,476 236,704 186,337 150,585 153,721 15.43%
  YoY % 190.54% -35.94% -17.42% 27.03% 23.74% -2.04% -
  Horiz. % 236.67% 81.46% 127.16% 153.98% 121.22% 97.96% 100.00%
Tax -6,032 -21,398 -31,005 -47,457 -36,792 -36,473 -41,825 -27.56%
  YoY % 71.81% 30.98% 34.67% -28.99% -0.87% 12.80% -
  Horiz. % 14.42% 51.16% 74.13% 113.47% 87.97% 87.20% 100.00%
NP 357,780 103,820 164,470 189,246 149,545 114,112 111,896 21.35%
  YoY % 244.62% -36.88% -13.09% 26.55% 31.05% 1.98% -
  Horiz. % 319.74% 92.78% 146.99% 169.13% 133.65% 101.98% 100.00%
NP to SH 304,317 93,989 130,800 155,784 114,874 83,737 74,172 26.50%
  YoY % 223.78% -28.14% -16.04% 35.61% 37.18% 12.90% -
  Horiz. % 410.29% 126.72% 176.35% 210.03% 154.88% 112.90% 100.00%
Tax Rate 1.66 % 17.09 % 15.86 % 20.05 % 19.74 % 24.22 % 27.21 % -37.23%
  YoY % -90.29% 7.76% -20.90% 1.57% -18.50% -10.99% -
  Horiz. % 6.10% 62.81% 58.29% 73.69% 72.55% 89.01% 100.00%
Total Cost 379,760 571,382 706,450 1,024,606 691,125 458,541 571,018 -6.57%
  YoY % -33.54% -19.12% -31.05% 48.25% 50.72% -19.70% -
  Horiz. % 66.51% 100.06% 123.72% 179.43% 121.03% 80.30% 100.00%
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.35%
  YoY % 25.95% 5.57% 7.54% 28.76% 19.33% 13.01% -
  Horiz. % 248.27% 197.12% 186.72% 173.64% 134.85% 113.01% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 35,895 - 10,411 10,185 8,919 8,908 8,907 26.12%
  YoY % 0.00% 0.00% 2.22% 14.19% 0.12% 0.01% -
  Horiz. % 402.97% 0.00% 116.88% 114.34% 100.13% 100.01% 100.00%
Div Payout % 11.80 % - % 7.96 % 6.54 % 7.76 % 10.64 % 12.01 % -0.29%
  YoY % 0.00% 0.00% 21.71% -15.72% -27.07% -11.41% -
  Horiz. % 98.25% 0.00% 66.28% 54.45% 64.61% 88.59% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.35%
  YoY % 25.95% 5.57% 7.54% 28.76% 19.33% 13.01% -
  Horiz. % 248.27% 197.12% 186.72% 173.64% 134.85% 113.01% 100.00%
NOSH 448,697 399,405 390,440 381,948 334,472 222,705 222,694 12.37%
  YoY % 12.34% 2.30% 2.22% 14.19% 50.19% 0.01% -
  Horiz. % 201.49% 179.35% 175.33% 171.51% 150.19% 100.01% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 48.51 % 15.38 % 18.88 % 15.59 % 17.79 % 19.93 % 16.39 % 19.80%
  YoY % 215.41% -18.54% 21.10% -12.37% -10.74% 21.60% -
  Horiz. % 295.97% 93.84% 115.19% 95.12% 108.54% 121.60% 100.00%
ROE 17.04 % 6.63 % 9.74 % 12.47 % 11.84 % 10.30 % 10.31 % 8.73%
  YoY % 157.01% -31.93% -21.89% 5.32% 14.95% -0.10% -
  Horiz. % 165.28% 64.31% 94.47% 120.95% 114.84% 99.90% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 164.37 169.05 223.06 317.81 251.34 257.13 306.66 -9.86%
  YoY % -2.77% -24.21% -29.81% 26.45% -2.25% -16.15% -
  Horiz. % 53.60% 55.13% 72.74% 103.64% 81.96% 83.85% 100.00%
EPS 67.77 23.33 33.49 40.79 34.35 37.60 33.31 12.55%
  YoY % 190.48% -30.34% -17.90% 18.75% -8.64% 12.88% -
  Horiz. % 203.45% 70.04% 100.54% 122.46% 103.12% 112.88% 100.00%
DPS 8.00 0.00 2.67 2.67 2.67 4.00 4.00 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% -33.25% 0.00% -
  Horiz. % 200.00% 0.00% 66.75% 66.75% 66.75% 100.00% 100.00%
NAPS 3.9800 3.5500 3.4400 3.2700 2.9000 3.6500 3.2300 3.54%
  YoY % 12.11% 3.20% 5.20% 12.76% -20.55% 13.00% -
  Horiz. % 123.22% 109.91% 106.50% 101.24% 89.78% 113.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 149.25 136.63 176.24 245.63 170.12 115.88 138.19 1.29%
  YoY % 9.24% -22.48% -28.25% 44.39% 46.81% -16.14% -
  Horiz. % 108.00% 98.87% 127.53% 177.75% 123.11% 83.86% 100.00%
EPS 61.58 19.02 26.47 31.52 23.25 16.94 15.01 26.50%
  YoY % 223.76% -28.15% -16.02% 35.57% 37.25% 12.86% -
  Horiz. % 410.26% 126.72% 176.35% 209.99% 154.90% 112.86% 100.00%
DPS 7.26 0.00 2.11 2.06 1.80 1.80 1.80 26.14%
  YoY % 0.00% 0.00% 2.43% 14.44% 0.00% 0.00% -
  Horiz. % 403.33% 0.00% 117.22% 114.44% 100.00% 100.00% 100.00%
NAPS 3.6137 2.8692 2.7179 2.5274 1.9628 1.6449 1.4556 16.35%
  YoY % 25.95% 5.57% 7.54% 28.77% 19.33% 13.00% -
  Horiz. % 248.26% 197.11% 186.72% 173.63% 134.84% 113.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 7.1800 4.0800 3.4000 3.5400 1.9900 2.5300 2.6600 -
P/RPS 4.37 2.41 1.52 1.11 0.79 0.98 0.87 30.83%
  YoY % 81.33% 58.55% 36.94% 40.51% -19.39% 12.64% -
  Horiz. % 502.30% 277.01% 174.71% 127.59% 90.80% 112.64% 100.00%
P/EPS 10.59 17.34 10.15 8.68 5.79 6.73 7.99 4.80%
  YoY % -38.93% 70.84% 16.94% 49.91% -13.97% -15.77% -
  Horiz. % 132.54% 217.02% 127.03% 108.64% 72.47% 84.23% 100.00%
EY 9.45 5.77 9.85 11.52 17.26 14.86 12.52 -4.58%
  YoY % 63.78% -41.42% -14.50% -33.26% 16.15% 18.69% -
  Horiz. % 75.48% 46.09% 78.67% 92.01% 137.86% 118.69% 100.00%
DY 1.11 0.00 0.78 0.75 1.34 1.58 1.50 -4.89%
  YoY % 0.00% 0.00% 4.00% -44.03% -15.19% 5.33% -
  Horiz. % 74.00% 0.00% 52.00% 50.00% 89.33% 105.33% 100.00%
P/NAPS 1.80 1.15 0.99 1.08 0.69 0.69 0.82 13.99%
  YoY % 56.52% 16.16% -8.33% 56.52% 0.00% -15.85% -
  Horiz. % 219.51% 140.24% 120.73% 131.71% 84.15% 84.15% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 -
Price 7.3500 4.7500 3.3300 3.5000 2.3400 2.5000 2.5200 -
P/RPS 4.47 2.81 1.49 1.10 0.93 0.97 0.82 32.63%
  YoY % 59.07% 88.59% 35.45% 18.28% -4.12% 18.29% -
  Horiz. % 545.12% 342.68% 181.71% 134.15% 113.41% 118.29% 100.00%
P/EPS 10.84 20.18 9.94 8.58 6.81 6.65 7.57 6.16%
  YoY % -46.28% 103.02% 15.85% 25.99% 2.41% -12.15% -
  Horiz. % 143.20% 266.58% 131.31% 113.34% 89.96% 87.85% 100.00%
EY 9.23 4.95 10.06 11.65 14.68 15.04 13.22 -5.81%
  YoY % 86.46% -50.80% -13.65% -20.64% -2.39% 13.77% -
  Horiz. % 69.82% 37.44% 76.10% 88.12% 111.04% 113.77% 100.00%
DY 1.09 0.00 0.80 0.76 1.14 1.60 1.59 -6.09%
  YoY % 0.00% 0.00% 5.26% -33.33% -28.75% 0.63% -
  Horiz. % 68.55% 0.00% 50.31% 47.80% 71.70% 100.63% 100.00%
P/NAPS 1.85 1.34 0.97 1.07 0.81 0.68 0.78 15.47%
  YoY % 38.06% 38.14% -9.35% 32.10% 19.12% -12.82% -
  Horiz. % 237.18% 171.79% 124.36% 137.18% 103.85% 87.18% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

133  181  520  1560 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 SAPNRG 0.115-0.005 
 YONGTAI 0.18+0.01 
 MTOUCHE 0.080.00 
 ASIABIO-OR 0.01-0.005 
 PHB 0.0350.00 
 VIVOCOM 1.10+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