Highlights

[MFCB] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     6.82%    YoY -     19.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 860,752 828,644 871,628 543,360 675,300 535,680 601,320 6.16%
  YoY % 3.87% -4.93% 60.41% -19.54% 26.06% -10.92% -
  Horiz. % 143.14% 137.80% 144.95% 90.36% 112.30% 89.08% 100.00%
PBT 171,700 178,180 161,236 133,684 126,628 121,712 117,352 6.55%
  YoY % -3.64% 10.51% 20.61% 5.57% 4.04% 3.72% -
  Horiz. % 146.31% 151.83% 137.40% 113.92% 107.90% 103.72% 100.00%
Tax -27,952 -31,936 -35,336 -34,744 -31,116 -31,132 -28,256 -0.18%
  YoY % 12.47% 9.62% -1.70% -11.66% 0.05% -10.18% -
  Horiz. % 98.92% 113.02% 125.06% 122.96% 110.12% 110.18% 100.00%
NP 143,748 146,244 125,900 98,940 95,512 90,580 89,096 8.29%
  YoY % -1.71% 16.16% 27.25% 3.59% 5.44% 1.67% -
  Horiz. % 161.34% 164.14% 141.31% 111.05% 107.20% 101.67% 100.00%
NP to SH 126,016 149,508 94,380 74,668 62,536 64,176 57,692 13.90%
  YoY % -15.71% 58.41% 26.40% 19.40% -2.56% 11.24% -
  Horiz. % 218.43% 259.15% 163.59% 129.43% 108.40% 111.24% 100.00%
Tax Rate 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % 25.58 % 24.08 % -6.31%
  YoY % -9.15% -18.25% -15.66% 5.78% -3.95% 6.23% -
  Horiz. % 67.61% 74.42% 91.03% 107.93% 102.03% 106.23% 100.00%
Total Cost 717,004 682,400 745,728 444,420 579,788 445,100 512,224 5.76%
  YoY % 5.07% -8.49% 67.80% -23.35% 30.26% -13.10% -
  Horiz. % 139.98% 133.22% 145.59% 86.76% 113.19% 86.90% 100.00%
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
NOSH 390,390 381,397 223,437 222,491 222,706 223,143 231,508 9.09%
  YoY % 2.36% 70.70% 0.43% -0.10% -0.20% -3.61% -
  Horiz. % 168.63% 164.74% 96.51% 96.10% 96.20% 96.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 16.91 % 14.82 % 2.01%
  YoY % -5.38% 22.23% -20.70% 28.78% -16.38% 14.10% -
  Horiz. % 112.69% 119.10% 97.44% 122.87% 95.41% 114.10% 100.00%
ROE 10.31 % 12.33 % 14.08 % 9.87 % 9.15 % 10.13 % 9.81 % 0.83%
  YoY % -16.38% -12.43% 42.65% 7.87% -9.67% 3.26% -
  Horiz. % 105.10% 125.69% 143.53% 100.61% 93.27% 103.26% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 220.49 217.26 390.10 244.22 303.22 240.06 259.74 -2.69%
  YoY % 1.49% -44.31% 59.73% -19.46% 26.31% -7.58% -
  Horiz. % 84.89% 83.65% 150.19% 94.02% 116.74% 92.42% 100.00%
EPS 32.28 39.20 37.04 33.56 28.08 28.76 24.92 4.41%
  YoY % -17.65% 5.83% 10.37% 19.52% -2.36% 15.41% -
  Horiz. % 129.53% 157.30% 148.64% 134.67% 112.68% 115.41% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 3.1800 3.0000 3.4000 3.0700 2.8400 2.5400 3.54%
  YoY % -1.57% 6.00% -11.76% 10.75% 8.10% 11.81% -
  Horiz. % 123.23% 125.20% 118.11% 133.86% 120.87% 111.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.09 83.84 88.19 54.98 68.33 54.20 60.84 6.16%
  YoY % 3.88% -4.93% 60.40% -19.54% 26.07% -10.91% -
  Horiz. % 143.15% 137.80% 144.95% 90.37% 112.31% 89.09% 100.00%
EPS 12.75 15.13 9.55 7.55 6.33 6.49 5.84 13.89%
  YoY % -15.73% 58.43% 26.49% 19.27% -2.47% 11.13% -
  Horiz. % 218.32% 259.08% 163.53% 129.28% 108.39% 111.13% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 0.5950 12.96%
  YoY % 0.75% 80.93% -11.39% 10.64% 7.89% 7.76% -
  Horiz. % 207.78% 206.24% 113.98% 128.64% 116.27% 107.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2300 2.9200 1.8400 2.5200 2.2600 1.5800 1.6400 -
P/RPS 1.46 1.34 0.47 1.03 0.75 0.66 0.63 15.03%
  YoY % 8.96% 185.11% -54.37% 37.33% 13.64% 4.76% -
  Horiz. % 231.75% 212.70% 74.60% 163.49% 119.05% 104.76% 100.00%
P/EPS 10.01 7.45 4.36 7.51 8.05 5.49 6.58 7.24%
  YoY % 34.36% 70.87% -41.94% -6.71% 46.63% -16.57% -
  Horiz. % 152.13% 113.22% 66.26% 114.13% 122.34% 83.43% 100.00%
EY 9.99 13.42 22.96 13.32 12.42 18.20 15.20 -6.75%
  YoY % -25.56% -41.55% 72.37% 7.25% -31.76% 19.74% -
  Horiz. % 65.72% 88.29% 151.05% 87.63% 81.71% 119.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.92 0.61 0.74 0.74 0.56 0.65 7.97%
  YoY % 11.96% 50.82% -17.57% 0.00% 32.14% -13.85% -
  Horiz. % 158.46% 141.54% 93.85% 113.85% 113.85% 86.15% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 -
Price 3.5500 4.0000 1.7000 2.4200 2.2900 1.7900 1.6600 -
P/RPS 1.61 1.84 0.44 0.99 0.76 0.75 0.64 16.61%
  YoY % -12.50% 318.18% -55.56% 30.26% 1.33% 17.19% -
  Horiz. % 251.56% 287.50% 68.75% 154.69% 118.75% 117.19% 100.00%
P/EPS 11.00 10.20 4.02 7.21 8.16 6.22 6.66 8.72%
  YoY % 7.84% 153.73% -44.24% -11.64% 31.19% -6.61% -
  Horiz. % 165.17% 153.15% 60.36% 108.26% 122.52% 93.39% 100.00%
EY 9.09 9.80 24.85 13.87 12.26 16.07 15.01 -8.02%
  YoY % -7.24% -60.56% 79.16% 13.13% -23.71% 7.06% -
  Horiz. % 60.56% 65.29% 165.56% 92.41% 81.68% 107.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.26 0.57 0.71 0.75 0.63 0.65 9.65%
  YoY % -10.32% 121.05% -19.72% -5.33% 19.05% -3.08% -
  Horiz. % 173.85% 193.85% 87.69% 109.23% 115.38% 96.92% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS