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 - 988,352
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 38.54 43.92 61.94 42.04 28.71 35.20 29.51 4.55%
  YoY % -12.25% -29.09% 47.34% 46.43% -18.44% 19.28% -
  Horiz. % 130.60% 148.83% 209.89% 142.46% 97.29% 119.28% 100.00%
EPS 5.65 6.06 7.77 5.08 3.67 3.35 3.93 6.23%
  YoY % -6.77% -22.01% 52.95% 38.42% 9.55% -14.76% -
  Horiz. % 143.77% 154.20% 197.71% 129.26% 93.38% 85.24% 100.00%
DPS 0.00 0.79 0.77 0.63 0.68 0.00 0.68 -
  YoY % 0.00% 2.60% 22.22% -7.35% 0.00% 0.00% -
  Horiz. % 0.00% 116.18% 113.24% 92.65% 100.00% 0.00% 100.00%
NAPS 1.4078 1.2996 1.2508 0.8810 0.7704 0.7009 0.6563 13.56%
  YoY % 8.33% 3.90% 41.98% 14.36% 9.92% 6.80% -
  Horiz. % 214.51% 198.02% 190.58% 134.24% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS