Highlights

[MFCB] YoY Quarter Result on 2014-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     28.41%    YoY -     -2.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 298,169 215,021 145,766 164,331 148,994 152,849 151,962 11.88%
  YoY % 38.67% 47.51% -11.30% 10.29% -2.52% 0.58% -
  Horiz. % 196.21% 141.50% 95.92% 108.14% 98.05% 100.58% 100.00%
PBT 54,955 51,451 45,142 42,797 41,571 33,297 36,348 7.13%
  YoY % 6.81% 13.98% 5.48% 2.95% 24.85% -8.39% -
  Horiz. % 151.19% 141.55% 124.19% 117.74% 114.37% 91.61% 100.00%
Tax -8,653 -7,109 -10,540 -10,646 -9,550 -8,092 -7,241 3.01%
  YoY % -21.72% 32.55% 1.00% -11.48% -18.02% -11.75% -
  Horiz. % 119.50% 98.18% 145.56% 147.02% 131.89% 111.75% 100.00%
NP 46,302 44,342 34,602 32,151 32,021 25,205 29,107 8.04%
  YoY % 4.42% 28.15% 7.62% 0.41% 27.04% -13.41% -
  Horiz. % 159.08% 152.34% 118.88% 110.46% 110.01% 86.59% 100.00%
NP to SH 40,071 35,908 26,536 22,485 23,090 17,611 20,216 12.07%
  YoY % 11.59% 35.32% 18.02% -2.62% 31.11% -12.89% -
  Horiz. % 198.21% 177.62% 131.26% 111.22% 114.22% 87.11% 100.00%
Tax Rate 15.75 % 13.82 % 23.35 % 24.88 % 22.97 % 24.30 % 19.92 % -3.84%
  YoY % 13.97% -40.81% -6.15% 8.32% -5.47% 21.99% -
  Horiz. % 79.07% 69.38% 117.22% 124.90% 115.31% 121.99% 100.00%
Total Cost 251,867 170,679 111,164 132,180 116,973 127,644 122,855 12.70%
  YoY % 47.57% 53.54% -15.90% 13.00% -8.36% 3.90% -
  Horiz. % 205.01% 138.93% 90.48% 107.59% 95.21% 103.90% 100.00%
Net Worth 1,251,501 969,968 812,553 719,074 679,773 593,023 539,548 15.04%
  YoY % 29.02% 19.37% 13.00% 5.78% 14.63% 9.91% -
  Horiz. % 231.95% 179.77% 150.60% 133.27% 125.99% 109.91% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 6,678 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 25.17 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,251,501 969,968 812,553 719,074 679,773 593,023 539,548 15.04%
  YoY % 29.02% 19.37% 13.00% 5.78% 14.63% 9.91% -
  Horiz. % 231.95% 179.77% 150.60% 133.27% 125.99% 109.91% 100.00%
NOSH 382,722 334,472 222,617 222,623 222,876 224,630 227,657 9.03%
  YoY % 14.43% 50.25% -0.00% -0.11% -0.78% -1.33% -
  Horiz. % 168.11% 146.92% 97.79% 97.79% 97.90% 98.67% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.53 % 20.62 % 23.74 % 19.56 % 21.49 % 16.49 % 19.15 % -3.43%
  YoY % -24.68% -13.14% 21.37% -8.98% 30.32% -13.89% -
  Horiz. % 81.10% 107.68% 123.97% 102.14% 112.22% 86.11% 100.00%
ROE 3.20 % 3.70 % 3.27 % 3.13 % 3.40 % 2.97 % 3.75 % -2.61%
  YoY % -13.51% 13.15% 4.47% -7.94% 14.48% -20.80% -
  Horiz. % 85.33% 98.67% 87.20% 83.47% 90.67% 79.20% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.91 64.29 65.48 73.82 66.85 68.04 66.75 2.61%
  YoY % 21.19% -1.82% -11.30% 10.43% -1.75% 1.93% -
  Horiz. % 116.72% 96.31% 98.10% 110.59% 100.15% 101.93% 100.00%
EPS 10.47 10.74 11.92 10.10 10.36 7.84 8.88 2.78%
  YoY % -2.51% -9.90% 18.02% -2.51% 32.14% -11.71% -
  Horiz. % 117.91% 120.95% 134.23% 113.74% 116.67% 88.29% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.2700 2.9000 3.6500 3.2300 3.0500 2.6400 2.3700 5.51%
  YoY % 12.76% -20.55% 13.00% 5.90% 15.53% 11.39% -
  Horiz. % 137.97% 122.36% 154.01% 136.29% 128.69% 111.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 60.34 43.51 29.50 33.25 30.15 30.93 30.75 11.88%
  YoY % 38.68% 47.49% -11.28% 10.28% -2.52% 0.59% -
  Horiz. % 196.23% 141.50% 95.93% 108.13% 98.05% 100.59% 100.00%
EPS 8.11 7.27 5.37 4.55 4.67 3.56 4.09 12.07%
  YoY % 11.55% 35.38% 18.02% -2.57% 31.18% -12.96% -
  Horiz. % 198.29% 177.75% 131.30% 111.25% 114.18% 87.04% 100.00%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.5325 1.9628 1.6443 1.4551 1.3756 1.2000 1.0918 15.04%
  YoY % 29.02% 19.37% 13.00% 5.78% 14.63% 9.91% -
  Horiz. % 231.96% 179.78% 150.60% 133.28% 125.99% 109.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.5400 1.9900 2.5300 2.6600 1.8000 1.6500 1.4500 -
P/RPS 4.54 3.10 3.86 3.60 2.69 2.42 2.17 13.08%
  YoY % 46.45% -19.69% 7.22% 33.83% 11.16% 11.52% -
  Horiz. % 209.22% 142.86% 177.88% 165.90% 123.96% 111.52% 100.00%
P/EPS 33.81 18.54 21.22 26.34 17.37 21.05 16.33 12.88%
  YoY % 82.36% -12.63% -19.44% 51.64% -17.48% 28.90% -
  Horiz. % 207.04% 113.53% 129.94% 161.30% 106.37% 128.90% 100.00%
EY 2.96 5.39 4.71 3.80 5.76 4.75 6.12 -11.39%
  YoY % -45.08% 14.44% 23.95% -34.03% 21.26% -22.39% -
  Horiz. % 48.37% 88.07% 76.96% 62.09% 94.12% 77.61% 100.00%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.08 0.69 0.69 0.82 0.59 0.62 0.61 9.98%
  YoY % 56.52% 0.00% -15.85% 38.98% -4.84% 1.64% -
  Horiz. % 177.05% 113.11% 113.11% 134.43% 96.72% 101.64% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 -
Price 3.5000 2.3400 2.5000 2.5200 1.8900 1.6100 1.5300 -
P/RPS 4.49 3.64 3.82 3.41 2.83 2.37 2.29 11.86%
  YoY % 23.35% -4.71% 12.02% 20.49% 19.41% 3.49% -
  Horiz. % 196.07% 158.95% 166.81% 148.91% 123.58% 103.49% 100.00%
P/EPS 33.43 21.80 20.97 24.95 18.24 20.54 17.23 11.67%
  YoY % 53.35% 3.96% -15.95% 36.79% -11.20% 19.21% -
  Horiz. % 194.02% 126.52% 121.71% 144.81% 105.86% 119.21% 100.00%
EY 2.99 4.59 4.77 4.01 5.48 4.87 5.80 -10.45%
  YoY % -34.86% -3.77% 18.95% -26.82% 12.53% -16.03% -
  Horiz. % 51.55% 79.14% 82.24% 69.14% 94.48% 83.97% 100.00%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.07 0.81 0.68 0.78 0.62 0.61 0.65 8.65%
  YoY % 32.10% 19.12% -12.82% 25.81% 1.64% -6.15% -
  Horiz. % 164.62% 124.62% 104.62% 120.00% 95.38% 93.85% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS