Highlights

[MFCB] YoY Quarter Result on 2017-12-31 [#4]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -46.35%    YoY -     -37.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 195,531 220,928 236,364 186,302 159,196 160,279 188,142 0.64%
  YoY % -11.50% -6.53% 26.87% 17.03% -0.68% -14.81% -
  Horiz. % 103.93% 117.43% 125.63% 99.02% 84.61% 85.19% 100.00%
PBT 94,490 50,833 51,041 49,520 34,585 37,729 38,951 15.91%
  YoY % 85.88% -0.41% 3.07% 43.18% -8.33% -3.14% -
  Horiz. % 242.59% 130.50% 131.04% 127.13% 88.79% 96.86% 100.00%
Tax 4,065 -14,654 -9,772 -7,806 -12,515 -14,355 -18,972 -
  YoY % 127.74% -49.96% -25.19% 37.63% 12.82% 24.34% -
  Horiz. % -21.43% 77.24% 51.51% 41.14% 65.97% 75.66% 100.00%
NP 98,555 36,179 41,269 41,714 22,070 23,374 19,979 30.46%
  YoY % 172.41% -12.33% -1.07% 89.01% -5.58% 16.99% -
  Horiz. % 493.29% 181.09% 206.56% 208.79% 110.47% 116.99% 100.00%
NP to SH 83,176 31,166 21,498 34,585 11,461 14,270 12,132 37.81%
  YoY % 166.88% 44.97% -37.84% 201.76% -19.68% 17.62% -
  Horiz. % 685.59% 256.89% 177.20% 285.07% 94.47% 117.62% 100.00%
Tax Rate -4.30 % 28.83 % 19.15 % 15.76 % 36.19 % 38.05 % 48.71 % -
  YoY % -114.92% 50.55% 21.51% -56.45% -4.89% -21.88% -
  Horiz. % -8.83% 59.19% 39.31% 32.35% 74.30% 78.12% 100.00%
Total Cost 96,976 184,749 195,095 144,588 137,126 136,905 168,163 -8.76%
  YoY % -47.51% -5.30% 34.93% 5.44% 0.16% -18.59% -
  Horiz. % 57.67% 109.86% 116.02% 85.98% 81.54% 81.41% 100.00%
Net Worth 1,520,622 1,342,332 1,221,573 1,057,243 812,284 739,101 678,946 14.38%
  YoY % 13.28% 9.89% 15.54% 30.16% 9.90% 8.86% -
  Horiz. % 223.97% 197.71% 179.92% 155.72% 119.64% 108.86% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 24,136 7,872 7,805 10,365 11,127 11,131 10,017 15.78%
  YoY % 206.58% 0.86% -24.69% -6.85% -0.03% 11.12% -
  Horiz. % 240.95% 78.59% 77.92% 103.47% 111.08% 111.12% 100.00%
Div Payout % 29.02 % 25.26 % 36.31 % 29.97 % 97.09 % 78.00 % 82.57 % -15.99%
  YoY % 14.89% -30.43% 21.15% -69.13% 24.47% -5.53% -
  Horiz. % 35.15% 30.59% 43.97% 36.30% 117.59% 94.47% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,520,622 1,342,332 1,221,573 1,057,243 812,284 739,101 678,946 14.38%
  YoY % 13.28% 9.89% 15.54% 30.16% 9.90% 8.86% -
  Horiz. % 223.97% 197.71% 179.92% 155.72% 119.64% 108.86% 100.00%
NOSH 402,281 393,646 390,279 345,504 222,543 222,620 222,605 10.36%
  YoY % 2.19% 0.86% 12.96% 55.25% -0.03% 0.01% -
  Horiz. % 180.71% 176.84% 175.32% 155.21% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 50.40 % 16.38 % 17.46 % 22.39 % 13.86 % 14.58 % 10.62 % 29.62%
  YoY % 207.69% -6.19% -22.02% 61.54% -4.94% 37.29% -
  Horiz. % 474.58% 154.24% 164.41% 210.83% 130.51% 137.29% 100.00%
ROE 5.47 % 2.32 % 1.76 % 3.27 % 1.41 % 1.93 % 1.79 % 20.45%
  YoY % 135.78% 31.82% -46.18% 131.91% -26.94% 7.82% -
  Horiz. % 305.59% 129.61% 98.32% 182.68% 78.77% 107.82% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.61 56.12 60.56 53.92 71.53 72.00 84.52 -8.80%
  YoY % -13.38% -7.33% 12.31% -24.62% -0.65% -14.81% -
  Horiz. % 57.51% 66.40% 71.65% 63.80% 84.63% 85.19% 100.00%
EPS 20.67 7.92 5.51 9.07 5.15 6.41 5.45 24.87%
  YoY % 160.98% 43.74% -39.25% 76.12% -19.66% 17.61% -
  Horiz. % 379.27% 145.32% 101.10% 166.42% 94.50% 117.61% 100.00%
DPS 6.00 2.00 2.00 3.00 5.00 5.00 4.50 4.91%
  YoY % 200.00% 0.00% -33.33% -40.00% 0.00% 11.11% -
  Horiz. % 133.33% 44.44% 44.44% 66.67% 111.11% 111.11% 100.00%
NAPS 3.7800 3.4100 3.1300 3.0600 3.6500 3.3200 3.0500 3.64%
  YoY % 10.85% 8.95% 2.29% -16.16% 9.94% 8.85% -
  Horiz. % 123.93% 111.80% 102.62% 100.33% 119.67% 108.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 39.57 44.71 47.83 37.70 32.21 32.43 38.07 0.65%
  YoY % -11.50% -6.52% 26.87% 17.04% -0.68% -14.81% -
  Horiz. % 103.94% 117.44% 125.64% 99.03% 84.61% 85.19% 100.00%
EPS 16.83 6.31 4.35 7.00 2.32 2.89 2.45 37.86%
  YoY % 166.72% 45.06% -37.86% 201.72% -19.72% 17.96% -
  Horiz. % 686.94% 257.55% 177.55% 285.71% 94.69% 117.96% 100.00%
DPS 4.88 1.59 1.58 2.10 2.25 2.25 2.03 15.73%
  YoY % 206.92% 0.63% -24.76% -6.67% 0.00% 10.84% -
  Horiz. % 240.39% 78.33% 77.83% 103.45% 110.84% 110.84% 100.00%
NAPS 3.0771 2.7163 2.4719 2.1394 1.6437 1.4956 1.3739 14.38%
  YoY % 13.28% 9.89% 15.54% 30.16% 9.90% 8.86% -
  Horiz. % 223.97% 197.71% 179.92% 155.72% 119.64% 108.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.1100 3.1000 3.6700 2.1500 2.4900 2.4000 2.1800 -
P/RPS 10.51 5.52 6.06 3.99 3.48 3.33 2.58 26.36%
  YoY % 90.40% -8.91% 51.88% 14.66% 4.50% 29.07% -
  Horiz. % 407.36% 213.95% 234.88% 154.65% 134.88% 129.07% 100.00%
P/EPS 24.71 39.15 66.63 21.48 48.35 37.44 40.00 -7.71%
  YoY % -36.88% -41.24% 210.20% -55.57% 29.14% -6.40% -
  Horiz. % 61.77% 97.88% 166.57% 53.70% 120.88% 93.60% 100.00%
EY 4.05 2.55 1.50 4.66 2.07 2.67 2.50 8.37%
  YoY % 58.82% 70.00% -67.81% 125.12% -22.47% 6.80% -
  Horiz. % 162.00% 102.00% 60.00% 186.40% 82.80% 106.80% 100.00%
DY 1.17 0.65 0.54 1.40 2.01 2.08 2.06 -8.99%
  YoY % 80.00% 20.37% -61.43% -30.35% -3.37% 0.97% -
  Horiz. % 56.80% 31.55% 26.21% 67.96% 97.57% 100.97% 100.00%
P/NAPS 1.35 0.91 1.17 0.70 0.68 0.72 0.71 11.30%
  YoY % 48.35% -22.22% 67.14% 2.94% -5.56% 1.41% -
  Horiz. % 190.14% 128.17% 164.79% 98.59% 95.77% 101.41% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 23/02/18 27/02/17 25/02/16 26/02/15 27/02/14 -
Price 5.3000 3.8800 3.6000 2.8100 2.3000 2.4800 2.3300 -
P/RPS 10.90 6.91 5.94 5.21 3.22 3.44 2.76 25.71%
  YoY % 57.74% 16.33% 14.01% 61.80% -6.40% 24.64% -
  Horiz. % 394.93% 250.36% 215.22% 188.77% 116.67% 124.64% 100.00%
P/EPS 25.63 49.01 65.36 28.07 44.66 38.69 42.75 -8.17%
  YoY % -47.70% -25.02% 132.85% -37.15% 15.43% -9.50% -
  Horiz. % 59.95% 114.64% 152.89% 65.66% 104.47% 90.50% 100.00%
EY 3.90 2.04 1.53 3.56 2.24 2.58 2.34 8.88%
  YoY % 91.18% 33.33% -57.02% 58.93% -13.18% 10.26% -
  Horiz. % 166.67% 87.18% 65.38% 152.14% 95.73% 110.26% 100.00%
DY 1.13 0.52 0.56 1.07 2.17 2.02 1.93 -8.53%
  YoY % 117.31% -7.14% -47.66% -50.69% 7.43% 4.66% -
  Horiz. % 58.55% 26.94% 29.02% 55.44% 112.44% 104.66% 100.00%
P/NAPS 1.40 1.14 1.15 0.92 0.63 0.75 0.76 10.71%
  YoY % 22.81% -0.87% 25.00% 46.03% -16.00% -1.32% -
  Horiz. % 184.21% 150.00% 151.32% 121.05% 82.89% 98.68% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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