Highlights

[MFCB] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     52.20%    YoY -     35.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 553,155 506,402 653,191 910,390 630,503 429,490 512,186 1.29%
  YoY % 9.23% -22.47% -28.25% 44.39% 46.80% -16.15% -
  Horiz. % 108.00% 98.87% 127.53% 177.75% 123.10% 83.85% 100.00%
PBT 272,859 93,914 146,607 177,528 139,753 112,939 115,291 15.43%
  YoY % 190.54% -35.94% -17.42% 27.03% 23.74% -2.04% -
  Horiz. % 236.67% 81.46% 127.16% 153.98% 121.22% 97.96% 100.00%
Tax -4,524 -16,049 -23,254 -35,593 -27,594 -27,355 -31,369 -27.56%
  YoY % 71.81% 30.98% 34.67% -28.99% -0.87% 12.80% -
  Horiz. % 14.42% 51.16% 74.13% 113.47% 87.97% 87.20% 100.00%
NP 268,335 77,865 123,353 141,935 112,159 85,584 83,922 21.35%
  YoY % 244.62% -36.88% -13.09% 26.55% 31.05% 1.98% -
  Horiz. % 319.74% 92.78% 146.99% 169.13% 133.65% 101.98% 100.00%
NP to SH 228,238 70,492 98,100 116,838 86,156 62,803 55,629 26.50%
  YoY % 223.78% -28.14% -16.04% 35.61% 37.18% 12.90% -
  Horiz. % 410.29% 126.72% 176.35% 210.03% 154.88% 112.90% 100.00%
Tax Rate 1.66 % 17.09 % 15.86 % 20.05 % 19.74 % 24.22 % 27.21 % -37.23%
  YoY % -90.29% 7.76% -20.90% 1.57% -18.50% -10.99% -
  Horiz. % 6.10% 62.81% 58.29% 73.69% 72.55% 89.01% 100.00%
Total Cost 284,820 428,537 529,838 768,455 518,344 343,906 428,264 -6.57%
  YoY % -33.54% -19.12% -31.05% 48.25% 50.72% -19.70% -
  Horiz. % 66.51% 100.06% 123.72% 179.43% 121.03% 80.30% 100.00%
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.35%
  YoY % 25.95% 5.57% 7.54% 28.76% 19.33% 13.01% -
  Horiz. % 248.27% 197.12% 186.72% 173.64% 134.85% 113.01% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 26,921 - 7,808 7,638 6,689 6,681 6,680 26.12%
  YoY % 0.00% 0.00% 2.22% 14.19% 0.12% 0.01% -
  Horiz. % 402.97% 0.00% 116.88% 114.34% 100.13% 100.01% 100.00%
Div Payout % 11.80 % - % 7.96 % 6.54 % 7.76 % 10.64 % 12.01 % -0.29%
  YoY % 0.00% 0.00% 21.71% -15.72% -27.07% -11.41% -
  Horiz. % 98.25% 0.00% 66.28% 54.45% 64.61% 88.59% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.35%
  YoY % 25.95% 5.57% 7.54% 28.76% 19.33% 13.01% -
  Horiz. % 248.27% 197.12% 186.72% 173.64% 134.85% 113.01% 100.00%
NOSH 448,697 399,405 390,440 381,948 334,472 222,705 222,694 12.37%
  YoY % 12.34% 2.30% 2.22% 14.19% 50.19% 0.01% -
  Horiz. % 201.49% 179.35% 175.33% 171.51% 150.19% 100.01% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 48.51 % 15.38 % 18.88 % 15.59 % 17.79 % 19.93 % 16.39 % 19.80%
  YoY % 215.41% -18.54% 21.10% -12.37% -10.74% 21.60% -
  Horiz. % 295.97% 93.84% 115.19% 95.12% 108.54% 121.60% 100.00%
ROE 12.78 % 4.97 % 7.30 % 9.35 % 8.88 % 7.73 % 7.73 % 8.73%
  YoY % 157.14% -31.92% -21.93% 5.29% 14.88% 0.00% -
  Horiz. % 165.33% 64.29% 94.44% 120.96% 114.88% 100.00% 100.00%
Per Share
30/05/13 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 123.28 126.79 167.30 238.35 188.51 192.85 230.00 -9.86%
  YoY % -2.77% -24.21% -29.81% 26.44% -2.25% -16.15% -
  Horiz. % 53.60% 55.13% 72.74% 103.63% 81.96% 83.85% 100.00%
EPS 50.83 17.50 25.12 30.59 25.76 28.20 24.98 12.56%
  YoY % 190.46% -30.33% -17.88% 18.75% -8.65% 12.89% -
  Horiz. % 203.48% 70.06% 100.56% 122.46% 103.12% 112.89% 100.00%
DPS 6.00 0.00 2.00 2.00 2.00 3.00 3.00 12.23%
  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% 100.00%
NAPS 3.9800 3.5500 3.4400 3.2700 2.9000 3.6500 3.2300 3.54%
  YoY % 12.11% 3.20% 5.20% 12.76% -20.55% 13.00% -
  Horiz. % 123.22% 109.91% 106.50% 101.24% 89.78% 113.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 111.93 102.47 132.18 184.22 127.59 86.91 103.64 1.29%
  YoY % 9.23% -22.48% -28.25% 44.38% 46.81% -16.14% -
  Horiz. % 108.00% 98.87% 127.54% 177.75% 123.11% 83.86% 100.00%
EPS 46.19 14.26 19.85 23.64 17.43 12.71 11.26 26.50%
  YoY % 223.91% -28.16% -16.03% 35.63% 37.14% 12.88% -
  Horiz. % 410.21% 126.64% 176.29% 209.95% 154.80% 112.88% 100.00%
DPS 5.45 0.00 1.58 1.55 1.35 1.35 1.35 26.16%
  YoY % 0.00% 0.00% 1.94% 14.81% 0.00% 0.00% -
  Horiz. % 403.70% 0.00% 117.04% 114.81% 100.00% 100.00% 100.00%
NAPS 3.6137 2.8692 2.7179 2.5274 1.9628 1.6449 1.4556 16.35%
  YoY % 25.95% 5.57% 7.54% 28.77% 19.33% 13.00% -
  Horiz. % 248.26% 197.11% 186.72% 173.63% 134.84% 113.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 7.1800 4.0800 3.4000 3.5400 1.9900 2.5300 2.6600 -
P/RPS 5.82 3.22 2.03 1.49 1.06 1.31 1.16 30.81%
  YoY % 80.75% 58.62% 36.24% 40.57% -19.08% 12.93% -
  Horiz. % 501.72% 277.59% 175.00% 128.45% 91.38% 112.93% 100.00%
P/EPS 14.12 23.12 13.53 11.57 7.73 8.97 10.65 4.81%
  YoY % -38.93% 70.88% 16.94% 49.68% -13.82% -15.77% -
  Horiz. % 132.58% 217.09% 127.04% 108.64% 72.58% 84.23% 100.00%
EY 7.08 4.33 7.39 8.64 12.94 11.15 9.39 -4.59%
  YoY % 63.51% -41.41% -14.47% -33.23% 16.05% 18.74% -
  Horiz. % 75.40% 46.11% 78.70% 92.01% 137.81% 118.74% 100.00%
DY 0.84 0.00 0.59 0.56 1.01 1.19 1.13 -4.82%
  YoY % 0.00% 0.00% 5.36% -44.55% -15.13% 5.31% -
  Horiz. % 74.34% 0.00% 52.21% 49.56% 89.38% 105.31% 100.00%
P/NAPS 1.80 1.15 0.99 1.08 0.69 0.69 0.82 13.99%
  YoY % 56.52% 16.16% -8.33% 56.52% 0.00% -15.85% -
  Horiz. % 219.51% 140.24% 120.73% 131.71% 84.15% 84.15% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 -
Price 7.3500 4.7500 3.3300 3.5000 2.3400 2.5000 2.5200 -
P/RPS 5.96 3.75 1.99 1.47 1.24 1.30 1.10 32.49%
  YoY % 58.93% 88.44% 35.37% 18.55% -4.62% 18.18% -
  Horiz. % 541.82% 340.91% 180.91% 133.64% 112.73% 118.18% 100.00%
P/EPS 14.45 26.91 13.25 11.44 9.08 8.87 10.09 6.16%
  YoY % -46.30% 103.09% 15.82% 25.99% 2.37% -12.09% -
  Horiz. % 143.21% 266.70% 131.32% 113.38% 89.99% 87.91% 100.00%
EY 6.92 3.72 7.55 8.74 11.01 11.28 9.91 -5.80%
  YoY % 86.02% -50.73% -13.62% -20.62% -2.39% 13.82% -
  Horiz. % 69.83% 37.54% 76.19% 88.19% 111.10% 113.82% 100.00%
DY 0.82 0.00 0.60 0.57 0.85 1.20 1.19 -6.01%
  YoY % 0.00% 0.00% 5.26% -32.94% -29.17% 0.84% -
  Horiz. % 68.91% 0.00% 50.42% 47.90% 71.43% 100.84% 100.00%
P/NAPS 1.85 1.34 0.97 1.07 0.81 0.68 0.78 15.47%
  YoY % 38.06% 38.14% -9.35% 32.10% 19.12% -12.82% -
  Horiz. % 237.18% 171.79% 124.36% 137.18% 103.85% 87.18% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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