Highlights

[MFCB] YoY Cumulative Quarter Result on 2018-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     90.26%    YoY -     -21.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 341,942 380,892 434,129 612,221 415,482 283,724 347,855 -0.29%
  YoY % -10.23% -12.26% -29.09% 47.35% 46.44% -18.44% -
  Horiz. % 98.30% 109.50% 124.80% 176.00% 119.44% 81.56% 100.00%
PBT 163,828 74,982 95,042 122,573 88,302 67,797 72,494 14.54%
  YoY % 118.49% -21.11% -22.46% 38.81% 30.24% -6.48% -
  Horiz. % 225.99% 103.43% 131.10% 169.08% 121.81% 93.52% 100.00%
Tax -3,247 -12,685 -14,912 -26,940 -20,485 -16,815 -20,723 -26.56%
  YoY % 74.40% 14.93% 44.65% -31.51% -21.83% 18.86% -
  Horiz. % 15.67% 61.21% 71.96% 130.00% 98.85% 81.14% 100.00%
NP 160,581 62,297 80,130 95,633 67,817 50,982 51,771 20.74%
  YoY % 157.77% -22.26% -16.21% 41.02% 33.02% -1.52% -
  Horiz. % 310.18% 120.33% 154.78% 184.72% 130.99% 98.48% 100.00%
NP to SH 138,734 55,869 59,941 76,767 50,248 36,267 33,144 26.92%
  YoY % 148.32% -6.79% -21.92% 52.78% 38.55% 9.42% -
  Horiz. % 418.58% 168.56% 180.85% 231.62% 151.61% 109.42% 100.00%
Tax Rate 1.98 % 16.92 % 15.69 % 21.98 % 23.20 % 24.80 % 28.59 % -35.89%
  YoY % -88.30% 7.84% -28.62% -5.26% -6.45% -13.26% -
  Horiz. % 6.93% 59.18% 54.88% 76.88% 81.15% 86.74% 100.00%
Total Cost 181,361 318,595 353,999 516,588 347,665 232,742 296,084 -7.84%
  YoY % -43.07% -10.00% -31.47% 48.59% 49.38% -21.39% -
  Horiz. % 61.25% 107.60% 119.56% 174.47% 117.42% 78.61% 100.00%
Net Worth 1,696,904 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 16.09%
  YoY % 21.96% 8.33% 3.90% 41.97% 14.36% 9.91% -
  Horiz. % 244.96% 200.86% 185.42% 178.46% 125.70% 109.91% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 25,775 - 7,808 7,630 6,241 6,679 - -
  YoY % 0.00% 0.00% 2.32% 22.25% -6.54% 0.00% -
  Horiz. % 385.92% 0.00% 116.91% 114.25% 93.46% 100.00% -
Div Payout % 18.58 % - % 13.03 % 9.94 % 12.42 % 18.42 % - % -
  YoY % 0.00% 0.00% 31.09% -19.97% -32.57% 0.00% -
  Horiz. % 100.87% 0.00% 70.74% 53.96% 67.43% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,696,904 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 16.09%
  YoY % 21.96% 8.33% 3.90% 41.97% 14.36% 9.91% -
  Horiz. % 244.96% 200.86% 185.42% 178.46% 125.70% 109.91% 100.00%
NOSH 429,596 397,546 390,407 381,545 312,099 222,633 222,741 11.56%
  YoY % 8.06% 1.83% 2.32% 22.25% 40.19% -0.05% -
  Horiz. % 192.87% 178.48% 175.27% 171.29% 140.12% 99.95% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 46.96 % 16.36 % 18.46 % 15.62 % 16.32 % 17.97 % 14.88 % 21.09%
  YoY % 187.04% -11.38% 18.18% -4.29% -9.18% 20.77% -
  Horiz. % 315.59% 109.95% 124.06% 104.97% 109.68% 120.77% 100.00%
ROE 8.18 % 4.02 % 4.67 % 6.21 % 5.77 % 4.76 % 4.78 % 9.36%
  YoY % 103.48% -13.92% -24.80% 7.63% 21.22% -0.42% -
  Horiz. % 171.13% 84.10% 97.70% 129.92% 120.71% 99.58% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 79.60 95.81 111.20 160.46 133.12 127.44 156.17 -10.62%
  YoY % -16.92% -13.84% -30.70% 20.54% 4.46% -18.40% -
  Horiz. % 50.97% 61.35% 71.20% 102.75% 85.24% 81.60% 100.00%
EPS 31.66 14.03 15.35 20.12 16.10 16.29 14.88 13.40%
  YoY % 125.66% -8.60% -23.71% 24.97% -1.17% 9.48% -
  Horiz. % 212.77% 94.29% 103.16% 135.22% 108.20% 109.48% 100.00%
DPS 6.00 0.00 2.00 2.00 2.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 200.00% 0.00% 66.67% 66.67% 66.67% 100.00% -
NAPS 3.9500 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 4.06%
  YoY % 12.86% 6.38% 1.54% 16.13% -18.42% 9.97% -
  Horiz. % 127.01% 112.54% 105.79% 104.18% 89.71% 109.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 69.19 77.08 87.85 123.89 84.08 57.41 70.39 -0.29%
  YoY % -10.24% -12.26% -29.09% 47.35% 46.46% -18.44% -
  Horiz. % 98.30% 109.50% 124.80% 176.01% 119.45% 81.56% 100.00%
EPS 28.07 11.31 12.13 15.53 10.17 7.34 6.71 26.91%
  YoY % 148.19% -6.76% -21.89% 52.70% 38.56% 9.39% -
  Horiz. % 418.33% 168.55% 180.77% 231.45% 151.56% 109.39% 100.00%
DPS 5.22 0.00 1.58 1.54 1.26 1.35 0.00 -
  YoY % 0.00% 0.00% 2.60% 22.22% -6.67% 0.00% -
  Horiz. % 386.67% 0.00% 117.04% 114.07% 93.33% 100.00% -
NAPS 3.4338 2.8156 2.5992 2.5016 1.7620 1.5408 1.4018 16.09%
  YoY % 21.96% 8.33% 3.90% 41.98% 14.36% 9.92% -
  Horiz. % 244.96% 200.86% 185.42% 178.46% 125.70% 109.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 6.2800 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 -
P/RPS 7.89 3.60 3.27 2.46 1.32 1.77 1.43 32.90%
  YoY % 119.17% 10.09% 32.93% 86.36% -25.42% 23.78% -
  Horiz. % 551.75% 251.75% 228.67% 172.03% 92.31% 123.78% 100.00%
P/EPS 19.45 24.55 23.71 19.58 10.93 13.87 15.05 4.36%
  YoY % -20.77% 3.54% 21.09% 79.14% -21.20% -7.84% -
  Horiz. % 129.24% 163.12% 157.54% 130.10% 72.62% 92.16% 100.00%
EY 5.14 4.07 4.22 5.11 9.15 7.21 6.64 -4.17%
  YoY % 26.29% -3.55% -17.42% -44.15% 26.91% 8.58% -
  Horiz. % 77.41% 61.30% 63.55% 76.96% 137.80% 108.58% 100.00%
DY 0.96 0.00 0.55 0.51 1.14 1.33 0.00 -
  YoY % 0.00% 0.00% 7.84% -55.26% -14.29% 0.00% -
  Horiz. % 72.18% 0.00% 41.35% 38.35% 85.71% 100.00% -
P/NAPS 1.59 0.99 1.11 1.22 0.63 0.66 0.72 14.10%
  YoY % 60.61% -10.81% -9.02% 93.65% -4.55% -8.33% -
  Horiz. % 220.83% 137.50% 154.17% 169.44% 87.50% 91.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 -
Price 7.0400 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 -
P/RPS 8.84 4.00 3.17 2.20 1.55 1.57 1.45 35.12%
  YoY % 121.00% 26.18% 44.09% 41.94% -1.27% 8.28% -
  Horiz. % 609.66% 275.86% 218.62% 151.72% 106.90% 108.28% 100.00%
P/EPS 21.80 27.25 22.99 17.54 12.80 12.28 15.26 6.12%
  YoY % -20.00% 18.53% 31.07% 37.03% 4.23% -19.53% -
  Horiz. % 142.86% 178.57% 150.66% 114.94% 83.88% 80.47% 100.00%
EY 4.59 3.67 4.35 5.70 7.82 8.15 6.56 -5.77%
  YoY % 25.07% -15.63% -23.68% -27.11% -4.05% 24.24% -
  Horiz. % 69.97% 55.95% 66.31% 86.89% 119.21% 124.24% 100.00%
DY 0.85 0.00 0.57 0.57 0.97 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% -41.24% -35.33% 0.00% -
  Horiz. % 56.67% 0.00% 38.00% 38.00% 64.67% 100.00% -
P/NAPS 1.78 1.09 1.07 1.09 0.74 0.58 0.73 16.00%
  YoY % 63.30% 1.87% -1.83% 47.30% 27.59% -20.55% -
  Horiz. % 243.84% 149.32% 146.58% 149.32% 101.37% 79.45% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS