Highlights

[MFCB] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -73.29%    YoY -     19.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 215,188 207,161 217,907 135,840 168,825 133,920 150,330 6.16%
  YoY % 3.87% -4.93% 60.41% -19.54% 26.06% -10.92% -
  Horiz. % 143.14% 137.80% 144.95% 90.36% 112.30% 89.08% 100.00%
PBT 42,925 44,545 40,309 33,421 31,657 30,428 29,338 6.55%
  YoY % -3.64% 10.51% 20.61% 5.57% 4.04% 3.72% -
  Horiz. % 146.31% 151.83% 137.40% 113.92% 107.90% 103.72% 100.00%
Tax -6,988 -7,984 -8,834 -8,686 -7,779 -7,783 -7,064 -0.18%
  YoY % 12.47% 9.62% -1.70% -11.66% 0.05% -10.18% -
  Horiz. % 98.92% 113.02% 125.06% 122.96% 110.12% 110.18% 100.00%
NP 35,937 36,561 31,475 24,735 23,878 22,645 22,274 8.29%
  YoY % -1.71% 16.16% 27.25% 3.59% 5.44% 1.67% -
  Horiz. % 161.34% 164.14% 141.31% 111.05% 107.20% 101.67% 100.00%
NP to SH 31,504 37,377 23,595 18,667 15,634 16,044 14,423 13.90%
  YoY % -15.71% 58.41% 26.40% 19.40% -2.56% 11.24% -
  Horiz. % 218.43% 259.15% 163.59% 129.43% 108.40% 111.24% 100.00%
Tax Rate 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % 25.58 % 24.08 % -6.31%
  YoY % -9.15% -18.25% -15.66% 5.78% -3.95% 6.23% -
  Horiz. % 67.61% 74.42% 91.03% 107.93% 102.03% 106.23% 100.00%
Total Cost 179,251 170,600 186,432 111,105 144,947 111,275 128,056 5.76%
  YoY % 5.07% -8.49% 67.80% -23.35% 30.26% -13.10% -
  Horiz. % 139.98% 133.22% 145.59% 86.76% 113.19% 86.90% 100.00%
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
NOSH 390,390 381,397 223,437 222,491 222,706 223,143 231,508 9.09%
  YoY % 2.36% 70.70% 0.43% -0.10% -0.20% -3.61% -
  Horiz. % 168.63% 164.74% 96.51% 96.10% 96.20% 96.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 16.91 % 14.82 % 2.01%
  YoY % -5.38% 22.23% -20.70% 28.78% -16.38% 14.10% -
  Horiz. % 112.69% 119.10% 97.44% 122.87% 95.41% 114.10% 100.00%
ROE 2.58 % 3.08 % 3.52 % 2.47 % 2.29 % 2.53 % 2.45 % 0.87%
  YoY % -16.23% -12.50% 42.51% 7.86% -9.49% 3.27% -
  Horiz. % 105.31% 125.71% 143.67% 100.82% 93.47% 103.27% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.12 54.32 97.52 61.05 75.81 60.02 64.93 -2.69%
  YoY % 1.47% -44.30% 59.74% -19.47% 26.31% -7.56% -
  Horiz. % 84.89% 83.66% 150.19% 94.02% 116.76% 92.44% 100.00%
EPS 8.07 9.80 9.26 8.39 7.02 7.19 6.23 4.41%
  YoY % -17.65% 5.83% 10.37% 19.52% -2.36% 15.41% -
  Horiz. % 129.53% 157.30% 148.64% 134.67% 112.68% 115.41% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1300 3.1800 3.0000 3.4000 3.0700 2.8400 2.5400 3.54%
  YoY % -1.57% 6.00% -11.76% 10.75% 8.10% 11.81% -
  Horiz. % 123.23% 125.20% 118.11% 133.86% 120.87% 111.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.77 20.96 22.05 13.74 17.08 13.55 15.21 6.16%
  YoY % 3.86% -4.94% 60.48% -19.56% 26.05% -10.91% -
  Horiz. % 143.13% 137.80% 144.97% 90.34% 112.29% 89.09% 100.00%
EPS 3.19 3.78 2.39 1.89 1.58 1.62 1.46 13.91%
  YoY % -15.61% 58.16% 26.46% 19.62% -2.47% 10.96% -
  Horiz. % 218.49% 258.90% 163.70% 129.45% 108.22% 110.96% 100.00%
DPS 0.00 0.00 - 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 0.5950 12.96%
  YoY % 0.75% 80.93% -11.39% 10.64% 7.89% 7.76% -
  Horiz. % 207.78% 206.24% 113.98% 128.64% 116.27% 107.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2300 2.9200 1.8400 2.5200 2.2600 1.5800 1.6400 -
P/RPS 5.86 5.38 1.89 4.13 2.98 2.63 2.53 15.02%
  YoY % 8.92% 184.66% -54.24% 38.59% 13.31% 3.95% -
  Horiz. % 231.62% 212.65% 74.70% 163.24% 117.79% 103.95% 100.00%
P/EPS 40.03 29.80 17.42 30.04 32.19 21.97 26.32 7.23%
  YoY % 34.33% 71.07% -42.01% -6.68% 46.52% -16.53% -
  Horiz. % 152.09% 113.22% 66.19% 114.13% 122.30% 83.47% 100.00%
EY 2.50 3.36 5.74 3.33 3.11 4.55 3.80 -6.74%
  YoY % -25.60% -41.46% 72.37% 7.07% -31.65% 19.74% -
  Horiz. % 65.79% 88.42% 151.05% 87.63% 81.84% 119.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 0.92 0.61 0.74 0.74 0.56 0.65 7.97%
  YoY % 11.96% 50.82% -17.57% 0.00% 32.14% -13.85% -
  Horiz. % 158.46% 141.54% 93.85% 113.85% 113.85% 86.15% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 -
Price 3.5500 4.0000 1.7000 2.4200 2.2900 1.7900 1.6600 -
P/RPS 6.44 7.36 1.74 3.96 3.02 2.98 2.56 16.61%
  YoY % -12.50% 322.99% -56.06% 31.13% 1.34% 16.41% -
  Horiz. % 251.56% 287.50% 67.97% 154.69% 117.97% 116.41% 100.00%
P/EPS 43.99 40.82 16.10 28.84 32.62 24.90 26.65 8.71%
  YoY % 7.77% 153.54% -44.17% -11.59% 31.00% -6.57% -
  Horiz. % 165.07% 153.17% 60.41% 108.22% 122.40% 93.43% 100.00%
EY 2.27 2.45 6.21 3.47 3.07 4.02 3.75 -8.02%
  YoY % -7.35% -60.55% 78.96% 13.03% -23.63% 7.20% -
  Horiz. % 60.53% 65.33% 165.60% 92.53% 81.87% 107.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.26 0.57 0.71 0.75 0.63 0.65 9.65%
  YoY % -10.32% 121.05% -19.72% -5.33% 19.05% -3.08% -
  Horiz. % 173.85% 193.85% 87.69% 109.23% 115.38% 96.92% 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.
 


FEATURED POSTS

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

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS