Highlights

[MFCB] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     27.09%    YoY -     26.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 887,368 860,752 828,644 871,628 543,360 675,300 535,680 8.77%
  YoY % 3.09% 3.87% -4.93% 60.41% -19.54% 26.06% -
  Horiz. % 165.65% 160.68% 154.69% 162.71% 101.43% 126.06% 100.00%
PBT 179,772 171,700 178,180 161,236 133,684 126,628 121,712 6.71%
  YoY % 4.70% -3.64% 10.51% 20.61% 5.57% 4.04% -
  Horiz. % 147.70% 141.07% 146.39% 132.47% 109.84% 104.04% 100.00%
Tax -28,508 -27,952 -31,936 -35,336 -34,744 -31,116 -31,132 -1.46%
  YoY % -1.99% 12.47% 9.62% -1.70% -11.66% 0.05% -
  Horiz. % 91.57% 89.79% 102.58% 113.50% 111.60% 99.95% 100.00%
NP 151,264 143,748 146,244 125,900 98,940 95,512 90,580 8.92%
  YoY % 5.23% -1.71% 16.16% 27.25% 3.59% 5.44% -
  Horiz. % 166.99% 158.70% 161.45% 138.99% 109.23% 105.44% 100.00%
NP to SH 134,624 126,016 149,508 94,380 74,668 62,536 64,176 13.14%
  YoY % 6.83% -15.71% 58.41% 26.40% 19.40% -2.56% -
  Horiz. % 209.77% 196.36% 232.97% 147.06% 116.35% 97.44% 100.00%
Tax Rate 15.86 % 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % 25.58 % -7.65%
  YoY % -2.58% -9.15% -18.25% -15.66% 5.78% -3.95% -
  Horiz. % 62.00% 63.64% 70.05% 85.69% 101.60% 96.05% 100.00%
Total Cost 736,104 717,004 682,400 745,728 444,420 579,788 445,100 8.74%
  YoY % 2.66% 5.07% -8.49% 67.80% -23.35% 30.26% -
  Horiz. % 165.38% 161.09% 153.31% 167.54% 99.85% 130.26% 100.00%
Net Worth 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 633,726 13.75%
  YoY % 12.41% 0.75% 80.94% -11.39% 10.64% 7.89% -
  Horiz. % 216.75% 192.82% 191.38% 105.77% 119.37% 107.89% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 633,726 13.75%
  YoY % 12.41% 0.75% 80.94% -11.39% 10.64% 7.89% -
  Horiz. % 216.75% 192.82% 191.38% 105.77% 119.37% 107.89% 100.00%
NOSH 397,000 390,390 381,397 223,437 222,491 222,706 223,143 10.07%
  YoY % 1.69% 2.36% 70.70% 0.43% -0.10% -0.20% -
  Horiz. % 177.91% 174.95% 170.92% 100.13% 99.71% 99.80% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.05 % 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 16.91 % 0.14%
  YoY % 2.10% -5.38% 22.23% -20.70% 28.78% -16.38% -
  Horiz. % 100.83% 98.76% 104.38% 85.39% 107.69% 83.62% 100.00%
ROE 9.80 % 10.31 % 12.33 % 14.08 % 9.87 % 9.15 % 10.13 % -0.55%
  YoY % -4.95% -16.38% -12.43% 42.65% 7.87% -9.67% -
  Horiz. % 96.74% 101.78% 121.72% 138.99% 97.43% 90.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 223.52 220.49 217.26 390.10 244.22 303.22 240.06 -1.18%
  YoY % 1.37% 1.49% -44.31% 59.73% -19.46% 26.31% -
  Horiz. % 93.11% 91.85% 90.50% 162.50% 101.73% 126.31% 100.00%
EPS 33.92 32.28 39.20 37.04 33.56 28.08 28.76 2.79%
  YoY % 5.08% -17.65% 5.83% 10.37% 19.52% -2.36% -
  Horiz. % 117.94% 112.24% 136.30% 128.79% 116.69% 97.64% 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 3.4600 3.1300 3.1800 3.0000 3.4000 3.0700 2.8400 3.34%
  YoY % 10.54% -1.57% 6.00% -11.76% 10.75% 8.10% -
  Horiz. % 121.83% 110.21% 111.97% 105.63% 119.72% 108.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.78 87.09 83.84 88.19 54.98 68.33 54.20 8.77%
  YoY % 3.09% 3.88% -4.93% 60.40% -19.54% 26.07% -
  Horiz. % 165.65% 160.68% 154.69% 162.71% 101.44% 126.07% 100.00%
EPS 13.62 12.75 15.13 9.55 7.55 6.33 6.49 13.14%
  YoY % 6.82% -15.73% 58.43% 26.49% 19.27% -2.47% -
  Horiz. % 209.86% 196.46% 233.13% 147.15% 116.33% 97.53% 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 1.3898 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 13.75%
  YoY % 12.42% 0.75% 80.93% -11.39% 10.64% 7.89% -
  Horiz. % 216.75% 192.81% 191.38% 105.77% 119.37% 107.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.8500 3.2300 2.9200 1.8400 2.5200 2.2600 1.5800 -
P/RPS 1.72 1.46 1.34 0.47 1.03 0.75 0.66 17.30%
  YoY % 17.81% 8.96% 185.11% -54.37% 37.33% 13.64% -
  Horiz. % 260.61% 221.21% 203.03% 71.21% 156.06% 113.64% 100.00%
P/EPS 11.35 10.01 7.45 4.36 7.51 8.05 5.49 12.86%
  YoY % 13.39% 34.36% 70.87% -41.94% -6.71% 46.63% -
  Horiz. % 206.74% 182.33% 135.70% 79.42% 136.79% 146.63% 100.00%
EY 8.81 9.99 13.42 22.96 13.32 12.42 18.20 -11.38%
  YoY % -11.81% -25.56% -41.55% 72.37% 7.25% -31.76% -
  Horiz. % 48.41% 54.89% 73.74% 126.15% 73.19% 68.24% 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 1.11 1.03 0.92 0.61 0.74 0.74 0.56 12.07%
  YoY % 7.77% 11.96% 50.82% -17.57% 0.00% 32.14% -
  Horiz. % 198.21% 183.93% 164.29% 108.93% 132.14% 132.14% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 -
Price 3.3900 3.5500 4.0000 1.7000 2.4200 2.2900 1.7900 -
P/RPS 1.52 1.61 1.84 0.44 0.99 0.76 0.75 12.49%
  YoY % -5.59% -12.50% 318.18% -55.56% 30.26% 1.33% -
  Horiz. % 202.67% 214.67% 245.33% 58.67% 132.00% 101.33% 100.00%
P/EPS 10.00 11.00 10.20 4.02 7.21 8.16 6.22 8.23%
  YoY % -9.09% 7.84% 153.73% -44.24% -11.64% 31.19% -
  Horiz. % 160.77% 176.85% 163.99% 64.63% 115.92% 131.19% 100.00%
EY 10.00 9.09 9.80 24.85 13.87 12.26 16.07 -7.60%
  YoY % 10.01% -7.24% -60.56% 79.16% 13.13% -23.71% -
  Horiz. % 62.23% 56.57% 60.98% 154.64% 86.31% 76.29% 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 0.98 1.13 1.26 0.57 0.71 0.75 0.63 7.64%
  YoY % -13.27% -10.32% 121.05% -19.72% -5.33% 19.05% -
  Horiz. % 155.56% 179.37% 200.00% 90.48% 112.70% 119.05% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS