Highlights

[MFCB] YoY Quarter Result on 2014-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -36.54%    YoY -     17.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 236,364 186,302 159,196 160,279 188,142 170,246 169,182 5.73%
  YoY % 26.87% 17.03% -0.68% -14.81% 10.51% 0.63% -
  Horiz. % 139.71% 110.12% 94.10% 94.74% 111.21% 100.63% 100.00%
PBT 51,041 49,520 34,585 37,729 38,951 38,153 29,290 9.69%
  YoY % 3.07% 43.18% -8.33% -3.14% 2.09% 30.26% -
  Horiz. % 174.26% 169.07% 118.08% 128.81% 132.98% 130.26% 100.00%
Tax -9,772 -7,806 -12,515 -14,355 -18,972 -12,731 -8,451 2.45%
  YoY % -25.19% 37.63% 12.82% 24.34% -49.02% -50.64% -
  Horiz. % 115.63% 92.37% 148.09% 169.86% 224.49% 150.64% 100.00%
NP 41,269 41,714 22,070 23,374 19,979 25,422 20,839 12.05%
  YoY % -1.07% 89.01% -5.58% 16.99% -21.41% 21.99% -
  Horiz. % 198.04% 200.17% 105.91% 112.16% 95.87% 121.99% 100.00%
NP to SH 21,498 34,585 11,461 14,270 12,132 12,957 7,584 18.95%
  YoY % -37.84% 201.76% -19.68% 17.62% -6.37% 70.85% -
  Horiz. % 283.47% 456.03% 151.12% 188.16% 159.97% 170.85% 100.00%
Tax Rate 19.15 % 15.76 % 36.19 % 38.05 % 48.71 % 33.37 % 28.85 % -6.60%
  YoY % 21.51% -56.45% -4.89% -21.88% 45.97% 15.67% -
  Horiz. % 66.38% 54.63% 125.44% 131.89% 168.84% 115.67% 100.00%
Total Cost 195,095 144,588 137,126 136,905 168,163 144,824 148,343 4.67%
  YoY % 34.93% 5.44% 0.16% -18.59% 16.12% -2.37% -
  Horiz. % 131.52% 97.47% 92.44% 92.29% 113.36% 97.63% 100.00%
Net Worth 1,221,573 1,057,243 812,284 739,101 678,946 448,684 454,166 17.91%
  YoY % 15.54% 30.16% 9.90% 8.86% 51.32% -1.21% -
  Horiz. % 268.97% 232.79% 178.85% 162.74% 149.49% 98.79% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,805 10,365 11,127 11,131 10,017 9,198 13,624 -8.86%
  YoY % -24.69% -6.85% -0.03% 11.12% 8.91% -32.49% -
  Horiz. % 57.29% 76.07% 81.67% 81.70% 73.52% 67.51% 100.00%
Div Payout % 36.31 % 29.97 % 97.09 % 78.00 % 82.57 % 70.99 % 179.65 % -23.37%
  YoY % 21.15% -69.13% 24.47% -5.53% 16.31% -60.48% -
  Horiz. % 20.21% 16.68% 54.04% 43.42% 45.96% 39.52% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,221,573 1,057,243 812,284 739,101 678,946 448,684 454,166 17.91%
  YoY % 15.54% 30.16% 9.90% 8.86% 51.32% -1.21% -
  Horiz. % 268.97% 232.79% 178.85% 162.74% 149.49% 98.79% 100.00%
NOSH 390,279 345,504 222,543 222,620 222,605 224,342 227,083 9.44%
  YoY % 12.96% 55.25% -0.03% 0.01% -0.77% -1.21% -
  Horiz. % 171.87% 152.15% 98.00% 98.03% 98.03% 98.79% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 17.46 % 22.39 % 13.86 % 14.58 % 10.62 % 14.93 % 12.32 % 5.98%
  YoY % -22.02% 61.54% -4.94% 37.29% -28.87% 21.19% -
  Horiz. % 141.72% 181.74% 112.50% 118.34% 86.20% 121.19% 100.00%
ROE 1.76 % 3.27 % 1.41 % 1.93 % 1.79 % 2.89 % 1.67 % 0.88%
  YoY % -46.18% 131.91% -26.94% 7.82% -38.06% 73.05% -
  Horiz. % 105.39% 195.81% 84.43% 115.57% 107.19% 173.05% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 60.56 53.92 71.53 72.00 84.52 75.89 74.50 -3.39%
  YoY % 12.31% -24.62% -0.65% -14.81% 11.37% 1.87% -
  Horiz. % 81.29% 72.38% 96.01% 96.64% 113.45% 101.87% 100.00%
EPS 5.51 9.07 5.15 6.41 5.45 5.77 3.34 8.69%
  YoY % -39.25% 76.12% -19.66% 17.61% -5.55% 72.75% -
  Horiz. % 164.97% 271.56% 154.19% 191.92% 163.17% 172.75% 100.00%
DPS 2.00 3.00 5.00 5.00 4.50 4.10 6.00 -16.72%
  YoY % -33.33% -40.00% 0.00% 11.11% 9.76% -31.67% -
  Horiz. % 33.33% 50.00% 83.33% 83.33% 75.00% 68.33% 100.00%
NAPS 3.1300 3.0600 3.6500 3.3200 3.0500 2.0000 2.0000 7.74%
  YoY % 2.29% -16.16% 9.94% 8.85% 52.50% 0.00% -
  Horiz. % 156.50% 153.00% 182.50% 166.00% 152.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.83 37.70 32.21 32.43 38.07 34.45 34.24 5.72%
  YoY % 26.87% 17.04% -0.68% -14.81% 10.51% 0.61% -
  Horiz. % 139.69% 110.11% 94.07% 94.71% 111.19% 100.61% 100.00%
EPS 4.35 7.00 2.32 2.89 2.45 2.62 1.53 19.00%
  YoY % -37.86% 201.72% -19.72% 17.96% -6.49% 71.24% -
  Horiz. % 284.31% 457.52% 151.63% 188.89% 160.13% 171.24% 100.00%
DPS 1.58 2.10 2.25 2.25 2.03 1.86 2.76 -8.87%
  YoY % -24.76% -6.67% 0.00% 10.84% 9.14% -32.61% -
  Horiz. % 57.25% 76.09% 81.52% 81.52% 73.55% 67.39% 100.00%
NAPS 2.4719 2.1394 1.6437 1.4956 1.3739 0.9079 0.9190 17.91%
  YoY % 15.54% 30.16% 9.90% 8.86% 51.33% -1.21% -
  Horiz. % 268.98% 232.80% 178.86% 162.74% 149.50% 98.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.6700 2.1500 2.4900 2.4000 2.1800 1.6000 1.6900 -
P/RPS 6.06 3.99 3.48 3.33 2.58 2.11 2.27 17.76%
  YoY % 51.88% 14.66% 4.50% 29.07% 22.27% -7.05% -
  Horiz. % 266.96% 175.77% 153.30% 146.70% 113.66% 92.95% 100.00%
P/EPS 66.63 21.48 48.35 37.44 40.00 27.70 50.60 4.69%
  YoY % 210.20% -55.57% 29.14% -6.40% 44.40% -45.26% -
  Horiz. % 131.68% 42.45% 95.55% 73.99% 79.05% 54.74% 100.00%
EY 1.50 4.66 2.07 2.67 2.50 3.61 1.98 -4.52%
  YoY % -67.81% 125.12% -22.47% 6.80% -30.75% 82.32% -
  Horiz. % 75.76% 235.35% 104.55% 134.85% 126.26% 182.32% 100.00%
DY 0.54 1.40 2.01 2.08 2.06 2.56 3.55 -26.92%
  YoY % -61.43% -30.35% -3.37% 0.97% -19.53% -27.89% -
  Horiz. % 15.21% 39.44% 56.62% 58.59% 58.03% 72.11% 100.00%
P/NAPS 1.17 0.70 0.68 0.72 0.71 0.80 0.85 5.46%
  YoY % 67.14% 2.94% -5.56% 1.41% -11.25% -5.88% -
  Horiz. % 137.65% 82.35% 80.00% 84.71% 83.53% 94.12% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 -
Price 3.6000 2.8100 2.3000 2.4800 2.3300 1.5900 1.7300 -
P/RPS 5.94 5.21 3.22 3.44 2.76 2.10 2.32 16.95%
  YoY % 14.01% 61.80% -6.40% 24.64% 31.43% -9.48% -
  Horiz. % 256.03% 224.57% 138.79% 148.28% 118.97% 90.52% 100.00%
P/EPS 65.36 28.07 44.66 38.69 42.75 27.53 51.80 3.95%
  YoY % 132.85% -37.15% 15.43% -9.50% 55.29% -46.85% -
  Horiz. % 126.18% 54.19% 86.22% 74.69% 82.53% 53.15% 100.00%
EY 1.53 3.56 2.24 2.58 2.34 3.63 1.93 -3.79%
  YoY % -57.02% 58.93% -13.18% 10.26% -35.54% 88.08% -
  Horiz. % 79.27% 184.46% 116.06% 133.68% 121.24% 188.08% 100.00%
DY 0.56 1.07 2.17 2.02 1.93 2.58 3.47 -26.19%
  YoY % -47.66% -50.69% 7.43% 4.66% -25.19% -25.65% -
  Horiz. % 16.14% 30.84% 62.54% 58.21% 55.62% 74.35% 100.00%
P/NAPS 1.15 0.92 0.63 0.75 0.76 0.80 0.87 4.76%
  YoY % 25.00% 46.03% -16.00% -1.32% -5.00% -8.05% -
  Horiz. % 132.18% 105.75% 72.41% 86.21% 87.36% 91.95% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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