Highlights

[MFCB] YoY Cumulative Quarter Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     112.96%    YoY -     38.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 380,892 434,129 612,221 415,482 283,724 347,855 291,622 4.55%
  YoY % -12.26% -29.09% 47.35% 46.44% -18.44% 19.28% -
  Horiz. % 130.61% 148.87% 209.94% 142.47% 97.29% 119.28% 100.00%
PBT 74,982 95,042 122,573 88,302 67,797 72,494 74,372 0.14%
  YoY % -21.11% -22.46% 38.81% 30.24% -6.48% -2.53% -
  Horiz. % 100.82% 127.79% 164.81% 118.73% 91.16% 97.47% 100.00%
Tax -12,685 -14,912 -26,940 -20,485 -16,815 -20,723 -19,187 -6.66%
  YoY % 14.93% 44.65% -31.51% -21.83% 18.86% -8.01% -
  Horiz. % 66.11% 77.72% 140.41% 106.76% 87.64% 108.01% 100.00%
NP 62,297 80,130 95,633 67,817 50,982 51,771 55,185 2.04%
  YoY % -22.26% -16.21% 41.02% 33.02% -1.52% -6.19% -
  Horiz. % 112.89% 145.20% 173.30% 122.89% 92.38% 93.81% 100.00%
NP to SH 55,869 59,941 76,767 50,248 36,267 33,144 38,828 6.25%
  YoY % -6.79% -21.92% 52.78% 38.55% 9.42% -14.64% -
  Horiz. % 143.89% 154.38% 197.71% 129.41% 93.40% 85.36% 100.00%
Tax Rate 16.92 % 15.69 % 21.98 % 23.20 % 24.80 % 28.59 % 25.80 % -6.79%
  YoY % 7.84% -28.62% -5.26% -6.45% -13.26% 10.81% -
  Horiz. % 65.58% 60.81% 85.19% 89.92% 96.12% 110.81% 100.00%
Total Cost 318,595 353,999 516,588 347,665 232,742 296,084 236,437 5.09%
  YoY % -10.00% -31.47% 48.59% 49.38% -21.39% 25.23% -
  Horiz. % 134.75% 149.72% 218.49% 147.04% 98.44% 125.23% 100.00%
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.56%
  YoY % 8.33% 3.90% 41.97% 14.36% 9.91% 6.80% -
  Horiz. % 214.52% 198.03% 190.59% 134.25% 117.39% 106.80% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 7,808 7,630 6,241 6,679 - 6,686 -
  YoY % 0.00% 2.32% 22.25% -6.54% 0.00% 0.00% -
  Horiz. % 0.00% 116.77% 114.12% 93.35% 99.88% 0.00% 100.00%
Div Payout % - % 13.03 % 9.94 % 12.42 % 18.42 % - % 17.22 % -
  YoY % 0.00% 31.09% -19.97% -32.57% 0.00% 0.00% -
  Horiz. % 0.00% 75.67% 57.72% 72.13% 106.97% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.56%
  YoY % 8.33% 3.90% 41.97% 14.36% 9.91% 6.80% -
  Horiz. % 214.52% 198.03% 190.59% 134.25% 117.39% 106.80% 100.00%
NOSH 397,546 390,407 381,545 312,099 222,633 222,741 222,893 10.12%
  YoY % 1.83% 2.32% 22.25% 40.19% -0.05% -0.07% -
  Horiz. % 178.36% 175.15% 171.18% 140.02% 99.88% 99.93% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 16.36 % 18.46 % 15.62 % 16.32 % 17.97 % 14.88 % 18.92 % -2.39%
  YoY % -11.38% 18.18% -4.29% -9.18% 20.77% -21.35% -
  Horiz. % 86.47% 97.57% 82.56% 86.26% 94.98% 78.65% 100.00%
ROE 4.02 % 4.67 % 6.21 % 5.77 % 4.76 % 4.78 % 5.99 % -6.43%
  YoY % -13.92% -24.80% 7.63% 21.22% -0.42% -20.20% -
  Horiz. % 67.11% 77.96% 103.67% 96.33% 79.47% 79.80% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 95.81 111.20 160.46 133.12 127.44 156.17 130.83 -5.06%
  YoY % -13.84% -30.70% 20.54% 4.46% -18.40% 19.37% -
  Horiz. % 73.23% 85.00% 122.65% 101.75% 97.41% 119.37% 100.00%
EPS 14.03 15.35 20.12 16.10 16.29 14.88 17.42 -3.54%
  YoY % -8.60% -23.71% 24.97% -1.17% 9.48% -14.58% -
  Horiz. % 80.54% 88.12% 115.50% 92.42% 93.51% 85.42% 100.00%
DPS 0.00 2.00 2.00 2.00 3.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 100.00% 0.00% 100.00%
NAPS 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 2.9100 3.12%
  YoY % 6.38% 1.54% 16.13% -18.42% 9.97% 6.87% -
  Horiz. % 120.27% 113.06% 111.34% 95.88% 117.53% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 77.08 87.85 123.89 84.08 57.41 70.39 59.01 4.55%
  YoY % -12.26% -29.09% 47.35% 46.46% -18.44% 19.28% -
  Horiz. % 130.62% 148.87% 209.95% 142.48% 97.29% 119.28% 100.00%
EPS 11.31 12.13 15.53 10.17 7.34 6.71 7.86 6.25%
  YoY % -6.76% -21.89% 52.70% 38.56% 9.39% -14.63% -
  Horiz. % 143.89% 154.33% 197.58% 129.39% 93.38% 85.37% 100.00%
DPS 0.00 1.58 1.54 1.26 1.35 0.00 1.35 -
  YoY % 0.00% 2.60% 22.22% -6.67% 0.00% 0.00% -
  Horiz. % 0.00% 117.04% 114.07% 93.33% 100.00% 0.00% 100.00%
NAPS 2.8156 2.5992 2.5016 1.7620 1.5408 1.4018 1.3125 13.56%
  YoY % 8.33% 3.90% 41.98% 14.36% 9.92% 6.80% -
  Horiz. % 214.52% 198.03% 190.60% 134.25% 117.39% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 1.7000 -
P/RPS 3.60 3.27 2.46 1.32 1.77 1.43 1.30 18.49%
  YoY % 10.09% 32.93% 86.36% -25.42% 23.78% 10.00% -
  Horiz. % 276.92% 251.54% 189.23% 101.54% 136.15% 110.00% 100.00%
P/EPS 24.55 23.71 19.58 10.93 13.87 15.05 9.76 16.61%
  YoY % 3.54% 21.09% 79.14% -21.20% -7.84% 54.20% -
  Horiz. % 251.54% 242.93% 200.61% 111.99% 142.11% 154.20% 100.00%
EY 4.07 4.22 5.11 9.15 7.21 6.64 10.25 -14.26%
  YoY % -3.55% -17.42% -44.15% 26.91% 8.58% -35.22% -
  Horiz. % 39.71% 41.17% 49.85% 89.27% 70.34% 64.78% 100.00%
DY 0.00 0.55 0.51 1.14 1.33 0.00 1.76 -
  YoY % 0.00% 7.84% -55.26% -14.29% 0.00% 0.00% -
  Horiz. % 0.00% 31.25% 28.98% 64.77% 75.57% 0.00% 100.00%
P/NAPS 0.99 1.11 1.22 0.63 0.66 0.72 0.58 9.32%
  YoY % -10.81% -9.02% 93.65% -4.55% -8.33% 24.14% -
  Horiz. % 170.69% 191.38% 210.34% 108.62% 113.79% 124.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 1.8200 -
P/RPS 4.00 3.17 2.20 1.55 1.57 1.45 1.39 19.25%
  YoY % 26.18% 44.09% 41.94% -1.27% 8.28% 4.32% -
  Horiz. % 287.77% 228.06% 158.27% 111.51% 112.95% 104.32% 100.00%
P/EPS 27.25 22.99 17.54 12.80 12.28 15.26 10.45 17.31%
  YoY % 18.53% 31.07% 37.03% 4.23% -19.53% 46.03% -
  Horiz. % 260.77% 220.00% 167.85% 122.49% 117.51% 146.03% 100.00%
EY 3.67 4.35 5.70 7.82 8.15 6.56 9.57 -14.76%
  YoY % -15.63% -23.68% -27.11% -4.05% 24.24% -31.45% -
  Horiz. % 38.35% 45.45% 59.56% 81.71% 85.16% 68.55% 100.00%
DY 0.00 0.57 0.57 0.97 1.50 0.00 1.65 -
  YoY % 0.00% 0.00% -41.24% -35.33% 0.00% 0.00% -
  Horiz. % 0.00% 34.55% 34.55% 58.79% 90.91% 0.00% 100.00%
P/NAPS 1.09 1.07 1.09 0.74 0.58 0.73 0.63 9.56%
  YoY % 1.87% -1.83% 47.30% 27.59% -20.55% 15.87% -
  Horiz. % 173.02% 169.84% 173.02% 117.46% 92.06% 115.87% 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
 
 

278  515  651  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.34+0.075 
 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