Highlights

[MFCB] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     73.17%    YoY -     12.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 653,191 910,390 630,503 429,490 512,186 440,616 465,058 5.82%
  YoY % -28.25% 44.39% 46.80% -16.15% 16.24% -5.26% -
  Horiz. % 140.45% 195.76% 135.58% 92.35% 110.13% 94.74% 100.00%
PBT 146,607 177,528 139,753 112,939 115,291 115,943 90,949 8.28%
  YoY % -17.42% 27.03% 23.74% -2.04% -0.56% 27.48% -
  Horiz. % 161.20% 195.20% 153.66% 124.18% 126.76% 127.48% 100.00%
Tax -23,254 -35,593 -27,594 -27,355 -31,369 -28,737 -22,709 0.40%
  YoY % 34.67% -28.99% -0.87% 12.80% -9.16% -26.54% -
  Horiz. % 102.40% 156.74% 121.51% 120.46% 138.13% 126.54% 100.00%
NP 123,353 141,935 112,159 85,584 83,922 87,206 68,240 10.37%
  YoY % -13.09% 26.55% 31.05% 1.98% -3.77% 27.79% -
  Horiz. % 180.76% 207.99% 164.36% 125.42% 122.98% 127.79% 100.00%
NP to SH 98,100 116,838 86,156 62,803 55,629 61,918 44,970 13.88%
  YoY % -16.04% 35.61% 37.18% 12.90% -10.16% 37.69% -
  Horiz. % 218.15% 259.81% 191.59% 139.66% 123.70% 137.69% 100.00%
Tax Rate 15.86 % 20.05 % 19.74 % 24.22 % 27.21 % 24.79 % 24.97 % -7.28%
  YoY % -20.90% 1.57% -18.50% -10.99% 9.76% -0.72% -
  Horiz. % 63.52% 80.30% 79.05% 97.00% 108.97% 99.28% 100.00%
Total Cost 529,838 768,455 518,344 343,906 428,264 353,410 396,818 4.93%
  YoY % -31.05% 48.25% 50.72% -19.70% 21.18% -10.94% -
  Horiz. % 133.52% 193.65% 130.63% 86.67% 107.92% 89.06% 100.00%
Net Worth 1,343,113 1,248,971 969,968 812,875 719,302 679,560 593,010 14.59%
  YoY % 7.54% 28.76% 19.33% 13.01% 5.85% 14.59% -
  Horiz. % 226.49% 210.62% 163.57% 137.08% 121.30% 114.59% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,808 7,638 6,689 6,681 6,680 6,684 6,738 2.49%
  YoY % 2.22% 14.19% 0.12% 0.01% -0.05% -0.81% -
  Horiz. % 115.88% 113.36% 99.27% 99.15% 99.14% 99.19% 100.00%
Div Payout % 7.96 % 6.54 % 7.76 % 10.64 % 12.01 % 10.80 % 14.99 % -10.01%
  YoY % 21.71% -15.72% -27.07% -11.41% 11.20% -27.95% -
  Horiz. % 53.10% 43.63% 51.77% 70.98% 80.12% 72.05% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,343,113 1,248,971 969,968 812,875 719,302 679,560 593,010 14.59%
  YoY % 7.54% 28.76% 19.33% 13.01% 5.85% 14.59% -
  Horiz. % 226.49% 210.62% 163.57% 137.08% 121.30% 114.59% 100.00%
NOSH 390,440 381,948 334,472 222,705 222,694 222,806 224,625 9.65%
  YoY % 2.22% 14.19% 50.19% 0.01% -0.05% -0.81% -
  Horiz. % 173.82% 170.04% 148.90% 99.15% 99.14% 99.19% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.88 % 15.59 % 17.79 % 19.93 % 16.39 % 19.79 % 14.67 % 4.29%
  YoY % 21.10% -12.37% -10.74% 21.60% -17.18% 34.90% -
  Horiz. % 128.70% 106.27% 121.27% 135.86% 111.72% 134.90% 100.00%
ROE 7.30 % 9.35 % 8.88 % 7.73 % 7.73 % 9.11 % 7.58 % -0.63%
  YoY % -21.93% 5.29% 14.88% 0.00% -15.15% 20.18% -
  Horiz. % 96.31% 123.35% 117.15% 101.98% 101.98% 120.18% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 167.30 238.35 188.51 192.85 230.00 197.76 207.04 -3.49%
  YoY % -29.81% 26.44% -2.25% -16.15% 16.30% -4.48% -
  Horiz. % 80.81% 115.12% 91.05% 93.15% 111.09% 95.52% 100.00%
EPS 25.12 30.59 25.76 28.20 24.98 27.79 20.02 3.85%
  YoY % -17.88% 18.75% -8.65% 12.89% -10.11% 38.81% -
  Horiz. % 125.47% 152.80% 128.67% 140.86% 124.78% 138.81% 100.00%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -6.53%
  YoY % 0.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 3.4400 3.2700 2.9000 3.6500 3.2300 3.0500 2.6400 4.51%
  YoY % 5.20% 12.76% -20.55% 13.00% 5.90% 15.53% -
  Horiz. % 130.30% 123.86% 109.85% 138.26% 122.35% 115.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.09 92.11 63.79 43.46 51.82 44.58 47.05 5.82%
  YoY % -28.25% 44.40% 46.78% -16.13% 16.24% -5.25% -
  Horiz. % 140.47% 195.77% 135.58% 92.37% 110.14% 94.75% 100.00%
EPS 9.93 11.82 8.72 6.35 5.63 6.26 4.55 13.88%
  YoY % -15.99% 35.55% 37.32% 12.79% -10.06% 37.58% -
  Horiz. % 218.24% 259.78% 191.65% 139.56% 123.74% 137.58% 100.00%
DPS 0.79 0.77 0.68 0.68 0.68 0.68 0.68 2.53%
  YoY % 2.60% 13.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.18% 113.24% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3589 1.2637 0.9814 0.8225 0.7278 0.6876 0.6000 14.59%
  YoY % 7.53% 28.77% 19.32% 13.01% 5.85% 14.60% -
  Horiz. % 226.48% 210.62% 163.57% 137.08% 121.30% 114.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.4000 3.5400 1.9900 2.5300 2.6600 1.8000 1.6500 -
P/RPS 2.03 1.49 1.06 1.31 1.16 0.91 0.80 16.78%
  YoY % 36.24% 40.57% -19.08% 12.93% 27.47% 13.75% -
  Horiz. % 253.75% 186.25% 132.50% 163.75% 145.00% 113.75% 100.00%
P/EPS 13.53 11.57 7.73 8.97 10.65 6.48 8.24 8.61%
  YoY % 16.94% 49.68% -13.82% -15.77% 64.35% -21.36% -
  Horiz. % 164.20% 140.41% 93.81% 108.86% 129.25% 78.64% 100.00%
EY 7.39 8.64 12.94 11.15 9.39 15.44 12.13 -7.92%
  YoY % -14.47% -33.23% 16.05% 18.74% -39.18% 27.29% -
  Horiz. % 60.92% 71.23% 106.68% 91.92% 77.41% 127.29% 100.00%
DY 0.59 0.56 1.01 1.19 1.13 1.67 1.82 -17.11%
  YoY % 5.36% -44.55% -15.13% 5.31% -32.34% -8.24% -
  Horiz. % 32.42% 30.77% 55.49% 65.38% 62.09% 91.76% 100.00%
P/NAPS 0.99 1.08 0.69 0.69 0.82 0.59 0.62 8.11%
  YoY % -8.33% 56.52% 0.00% -15.85% 38.98% -4.84% -
  Horiz. % 159.68% 174.19% 111.29% 111.29% 132.26% 95.16% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 -
Price 3.3300 3.5000 2.3400 2.5000 2.5200 1.8900 1.6100 -
P/RPS 1.99 1.47 1.24 1.30 1.10 0.96 0.78 16.89%
  YoY % 35.37% 18.55% -4.62% 18.18% 14.58% 23.08% -
  Horiz. % 255.13% 188.46% 158.97% 166.67% 141.03% 123.08% 100.00%
P/EPS 13.25 11.44 9.08 8.87 10.09 6.80 8.04 8.68%
  YoY % 15.82% 25.99% 2.37% -12.09% 48.38% -15.42% -
  Horiz. % 164.80% 142.29% 112.94% 110.32% 125.50% 84.58% 100.00%
EY 7.55 8.74 11.01 11.28 9.91 14.70 12.43 -7.97%
  YoY % -13.62% -20.62% -2.39% 13.82% -32.59% 18.26% -
  Horiz. % 60.74% 70.31% 88.58% 90.75% 79.73% 118.26% 100.00%
DY 0.60 0.57 0.85 1.20 1.19 1.59 1.86 -17.18%
  YoY % 5.26% -32.94% -29.17% 0.84% -25.16% -14.52% -
  Horiz. % 32.26% 30.65% 45.70% 64.52% 63.98% 85.48% 100.00%
P/NAPS 0.97 1.07 0.81 0.68 0.78 0.62 0.61 8.03%
  YoY % -9.35% 32.10% 19.12% -12.82% 25.81% 1.64% -
  Horiz. % 159.02% 175.41% 132.79% 111.48% 127.87% 101.64% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS