Highlights

[MFCB] YoY Quarter Result on 2016-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     34.72%    YoY -     35.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 125,510 219,062 298,169 215,021 145,766 164,331 148,994 -2.82%
  YoY % -42.71% -26.53% 38.67% 47.51% -11.30% 10.29% -
  Horiz. % 84.24% 147.03% 200.12% 144.32% 97.83% 110.29% 100.00%
PBT 18,932 51,565 54,955 51,451 45,142 42,797 41,571 -12.28%
  YoY % -63.29% -6.17% 6.81% 13.98% 5.48% 2.95% -
  Horiz. % 45.54% 124.04% 132.20% 123.77% 108.59% 102.95% 100.00%
Tax -3,364 -8,342 -8,653 -7,109 -10,540 -10,646 -9,550 -15.96%
  YoY % 59.67% 3.59% -21.72% 32.55% 1.00% -11.48% -
  Horiz. % 35.23% 87.35% 90.61% 74.44% 110.37% 111.48% 100.00%
NP 15,568 43,223 46,302 44,342 34,602 32,151 32,021 -11.32%
  YoY % -63.98% -6.65% 4.42% 28.15% 7.62% 0.41% -
  Horiz. % 48.62% 134.98% 144.60% 138.48% 108.06% 100.41% 100.00%
NP to SH 14,623 38,159 40,071 35,908 26,536 22,485 23,090 -7.33%
  YoY % -61.68% -4.77% 11.59% 35.32% 18.02% -2.62% -
  Horiz. % 63.33% 165.26% 173.54% 155.51% 114.92% 97.38% 100.00%
Tax Rate 17.77 % 16.18 % 15.75 % 13.82 % 23.35 % 24.88 % 22.97 % -4.19%
  YoY % 9.83% 2.73% 13.97% -40.81% -6.15% 8.32% -
  Horiz. % 77.36% 70.44% 68.57% 60.17% 101.65% 108.32% 100.00%
Total Cost 109,942 175,839 251,867 170,679 111,164 132,180 116,973 -1.03%
  YoY % -37.48% -30.19% 47.57% 53.54% -15.90% 13.00% -
  Horiz. % 93.99% 150.32% 215.32% 145.91% 95.03% 113.00% 100.00%
Net Worth 1,417,887 1,343,113 1,251,501 969,968 812,553 719,074 679,773 13.03%
  YoY % 5.57% 7.32% 29.02% 19.37% 13.00% 5.78% -
  Horiz. % 208.58% 197.58% 184.11% 142.69% 119.53% 105.78% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 6,678 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,417,887 1,343,113 1,251,501 969,968 812,553 719,074 679,773 13.03%
  YoY % 5.57% 7.32% 29.02% 19.37% 13.00% 5.78% -
  Horiz. % 208.58% 197.58% 184.11% 142.69% 119.53% 105.78% 100.00%
NOSH 399,405 390,440 382,722 334,472 222,617 222,623 222,876 10.21%
  YoY % 2.30% 2.02% 14.43% 50.25% -0.00% -0.11% -
  Horiz. % 179.20% 175.18% 171.72% 150.07% 99.88% 99.89% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.40 % 19.73 % 15.53 % 20.62 % 23.74 % 19.56 % 21.49 % -8.75%
  YoY % -37.15% 27.04% -24.68% -13.14% 21.37% -8.98% -
  Horiz. % 57.70% 91.81% 72.27% 95.95% 110.47% 91.02% 100.00%
ROE 1.03 % 2.84 % 3.20 % 3.70 % 3.27 % 3.13 % 3.40 % -18.04%
  YoY % -63.73% -11.25% -13.51% 13.15% 4.47% -7.94% -
  Horiz. % 30.29% 83.53% 94.12% 108.82% 96.18% 92.06% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.42 56.11 77.91 64.29 65.48 73.82 66.85 -11.82%
  YoY % -44.00% -27.98% 21.19% -1.82% -11.30% 10.43% -
  Horiz. % 47.00% 83.93% 116.54% 96.17% 97.95% 110.43% 100.00%
EPS 3.66 9.78 10.47 10.74 11.92 10.10 10.36 -15.91%
  YoY % -62.58% -6.59% -2.51% -9.90% 18.02% -2.51% -
  Horiz. % 35.33% 94.40% 101.06% 103.67% 115.06% 97.49% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.5500 3.4400 3.2700 2.9000 3.6500 3.2300 3.0500 2.56%
  YoY % 3.20% 5.20% 12.76% -20.55% 13.00% 5.90% -
  Horiz. % 116.39% 112.79% 107.21% 95.08% 119.67% 105.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.40 44.33 60.34 43.51 29.50 33.25 30.15 -2.82%
  YoY % -42.70% -26.53% 38.68% 47.49% -11.28% 10.28% -
  Horiz. % 84.25% 147.03% 200.13% 144.31% 97.84% 110.28% 100.00%
EPS 2.96 7.72 8.11 7.27 5.37 4.55 4.67 -7.31%
  YoY % -61.66% -4.81% 11.55% 35.38% 18.02% -2.57% -
  Horiz. % 63.38% 165.31% 173.66% 155.67% 114.99% 97.43% 100.00%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8692 2.7179 2.5325 1.9628 1.6443 1.4551 1.3756 13.03%
  YoY % 5.57% 7.32% 29.02% 19.37% 13.00% 5.78% -
  Horiz. % 208.58% 197.58% 184.10% 142.69% 119.53% 105.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.0800 3.4000 3.5400 1.9900 2.5300 2.6600 1.8000 -
P/RPS 12.98 6.06 4.54 3.10 3.86 3.60 2.69 29.98%
  YoY % 114.19% 33.48% 46.45% -19.69% 7.22% 33.83% -
  Horiz. % 482.53% 225.28% 168.77% 115.24% 143.49% 133.83% 100.00%
P/EPS 111.44 34.79 33.81 18.54 21.22 26.34 17.37 36.29%
  YoY % 220.32% 2.90% 82.36% -12.63% -19.44% 51.64% -
  Horiz. % 641.57% 200.29% 194.65% 106.74% 122.16% 151.64% 100.00%
EY 0.90 2.87 2.96 5.39 4.71 3.80 5.76 -26.60%
  YoY % -68.64% -3.04% -45.08% 14.44% 23.95% -34.03% -
  Horiz. % 15.62% 49.83% 51.39% 93.58% 81.77% 65.97% 100.00%
DY 0.00 0.00 0.00 0.00 1.19 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.15 0.99 1.08 0.69 0.69 0.82 0.59 11.76%
  YoY % 16.16% -8.33% 56.52% 0.00% -15.85% 38.98% -
  Horiz. % 194.92% 167.80% 183.05% 116.95% 116.95% 138.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 -
Price 4.7500 3.3300 3.5000 2.3400 2.5000 2.5200 1.8900 -
P/RPS 15.12 5.94 4.49 3.64 3.82 3.41 2.83 32.20%
  YoY % 154.55% 32.29% 23.35% -4.71% 12.02% 20.49% -
  Horiz. % 534.28% 209.89% 158.66% 128.62% 134.98% 120.49% 100.00%
P/EPS 129.74 34.07 33.43 21.80 20.97 24.95 18.24 38.66%
  YoY % 280.80% 1.91% 53.35% 3.96% -15.95% 36.79% -
  Horiz. % 711.29% 186.79% 183.28% 119.52% 114.97% 136.79% 100.00%
EY 0.77 2.93 2.99 4.59 4.77 4.01 5.48 -27.89%
  YoY % -73.72% -2.01% -34.86% -3.77% 18.95% -26.82% -
  Horiz. % 14.05% 53.47% 54.56% 83.76% 87.04% 73.18% 100.00%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 0.97 1.07 0.81 0.68 0.78 0.62 13.70%
  YoY % 38.14% -9.35% 32.10% 19.12% -12.82% 25.81% -
  Horiz. % 216.13% 156.45% 172.58% 130.65% 109.68% 125.81% 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
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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