Highlights

[MFCB] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     23.83%    YoY -     58.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 642,748 887,368 860,752 828,644 871,628 543,360 675,300 -0.82%
  YoY % -27.57% 3.09% 3.87% -4.93% 60.41% -19.54% -
  Horiz. % 95.18% 131.40% 127.46% 122.71% 129.07% 80.46% 100.00%
PBT 265,972 179,772 171,700 178,180 161,236 133,684 126,628 13.15%
  YoY % 47.95% 4.70% -3.64% 10.51% 20.61% 5.57% -
  Horiz. % 210.04% 141.97% 135.59% 140.71% 127.33% 105.57% 100.00%
Tax -4,980 -28,508 -27,952 -31,936 -35,336 -34,744 -31,116 -26.30%
  YoY % 82.53% -1.99% 12.47% 9.62% -1.70% -11.66% -
  Horiz. % 16.00% 91.62% 89.83% 102.64% 113.56% 111.66% 100.00%
NP 260,992 151,264 143,748 146,244 125,900 98,940 95,512 18.22%
  YoY % 72.54% 5.23% -1.71% 16.16% 27.25% 3.59% -
  Horiz. % 273.26% 158.37% 150.50% 153.12% 131.82% 103.59% 100.00%
NP to SH 229,612 134,624 126,016 149,508 94,380 74,668 62,536 24.18%
  YoY % 70.56% 6.83% -15.71% 58.41% 26.40% 19.40% -
  Horiz. % 367.17% 215.27% 201.51% 239.08% 150.92% 119.40% 100.00%
Tax Rate 1.87 % 15.86 % 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % -34.88%
  YoY % -88.21% -2.58% -9.15% -18.25% -15.66% 5.78% -
  Horiz. % 7.61% 64.55% 66.26% 72.93% 89.21% 105.78% 100.00%
Total Cost 381,756 736,104 717,004 682,400 745,728 444,420 579,788 -6.72%
  YoY % -48.14% 2.66% 5.07% -8.49% 67.80% -23.35% -
  Horiz. % 65.84% 126.96% 123.67% 117.70% 128.62% 76.65% 100.00%
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
NOSH 425,462 397,000 390,390 381,397 223,437 222,491 222,706 11.38%
  YoY % 7.17% 1.69% 2.36% 70.70% 0.43% -0.10% -
  Horiz. % 191.04% 178.26% 175.29% 171.26% 100.33% 99.90% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 40.61 % 17.05 % 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 19.20%
  YoY % 138.18% 2.10% -5.38% 22.23% -20.70% 28.78% -
  Horiz. % 287.20% 120.58% 118.10% 124.82% 102.12% 128.78% 100.00%
ROE 14.09 % 9.80 % 10.31 % 12.33 % 14.08 % 9.87 % 9.15 % 7.45%
  YoY % 43.78% -4.95% -16.38% -12.43% 42.65% 7.87% -
  Horiz. % 153.99% 107.10% 112.68% 134.75% 153.88% 107.87% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 151.07 223.52 220.49 217.26 390.10 244.22 303.22 -10.95%
  YoY % -32.41% 1.37% 1.49% -44.31% 59.73% -19.46% -
  Horiz. % 49.82% 73.72% 72.72% 71.65% 128.65% 80.54% 100.00%
EPS 53.96 33.92 32.28 39.20 37.04 33.56 28.08 11.49%
  YoY % 59.08% 5.08% -17.65% 5.83% 10.37% 19.52% -
  Horiz. % 192.17% 120.80% 114.96% 139.60% 131.91% 119.52% 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 3.8300 3.4600 3.1300 3.1800 3.0000 3.4000 3.0700 3.75%
  YoY % 10.69% 10.54% -1.57% 6.00% -11.76% 10.75% -
  Horiz. % 124.76% 112.70% 101.95% 103.58% 97.72% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 130.06 179.57 174.18 167.68 176.38 109.95 136.65 -0.82%
  YoY % -27.57% 3.09% 3.88% -4.93% 60.42% -19.54% -
  Horiz. % 95.18% 131.41% 127.46% 122.71% 129.07% 80.46% 100.00%
EPS 46.46 27.24 25.50 30.25 19.10 15.11 12.65 24.19%
  YoY % 70.56% 6.82% -15.70% 58.38% 26.41% 19.45% -
  Horiz. % 367.27% 215.34% 201.58% 239.13% 150.99% 119.45% 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 3.2974 2.7796 2.4726 2.4543 1.3564 1.5308 1.3835 15.56%
  YoY % 18.63% 12.42% 0.75% 80.94% -11.39% 10.65% -
  Horiz. % 238.34% 200.91% 178.72% 177.40% 98.04% 110.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.4300 3.8500 3.2300 2.9200 1.8400 2.5200 2.2600 -
P/RPS 2.93 1.72 1.46 1.34 0.47 1.03 0.75 25.47%
  YoY % 70.35% 17.81% 8.96% 185.11% -54.37% 37.33% -
  Horiz. % 390.67% 229.33% 194.67% 178.67% 62.67% 137.33% 100.00%
P/EPS 8.21 11.35 10.01 7.45 4.36 7.51 8.05 0.33%
  YoY % -27.67% 13.39% 34.36% 70.87% -41.94% -6.71% -
  Horiz. % 101.99% 140.99% 124.35% 92.55% 54.16% 93.29% 100.00%
EY 12.18 8.81 9.99 13.42 22.96 13.32 12.42 -0.32%
  YoY % 38.25% -11.81% -25.56% -41.55% 72.37% 7.25% -
  Horiz. % 98.07% 70.93% 80.43% 108.05% 184.86% 107.25% 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 1.16 1.11 1.03 0.92 0.61 0.74 0.74 7.77%
  YoY % 4.50% 7.77% 11.96% 50.82% -17.57% 0.00% -
  Horiz. % 156.76% 150.00% 139.19% 124.32% 82.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 -
Price 6.0500 3.3900 3.5500 4.0000 1.7000 2.4200 2.2900 -
P/RPS 4.00 1.52 1.61 1.84 0.44 0.99 0.76 31.86%
  YoY % 163.16% -5.59% -12.50% 318.18% -55.56% 30.26% -
  Horiz. % 526.32% 200.00% 211.84% 242.11% 57.89% 130.26% 100.00%
P/EPS 11.21 10.00 11.00 10.20 4.02 7.21 8.16 5.43%
  YoY % 12.10% -9.09% 7.84% 153.73% -44.24% -11.64% -
  Horiz. % 137.38% 122.55% 134.80% 125.00% 49.26% 88.36% 100.00%
EY 8.92 10.00 9.09 9.80 24.85 13.87 12.26 -5.16%
  YoY % -10.80% 10.01% -7.24% -60.56% 79.16% 13.13% -
  Horiz. % 72.76% 81.57% 74.14% 79.93% 202.69% 113.13% 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 1.58 0.98 1.13 1.26 0.57 0.71 0.75 13.21%
  YoY % 61.22% -13.27% -10.32% 121.05% -19.72% -5.33% -
  Horiz. % 210.67% 130.67% 150.67% 168.00% 76.00% 94.67% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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