Highlights

[MFCB] YoY Quarter Result on 2014-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     28.87%    YoY -     -2.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 207,161 217,907 135,840 168,825 133,920 150,330 130,793 7.96%
  YoY % -4.93% 60.41% -19.54% 26.06% -10.92% 14.94% -
  Horiz. % 158.39% 166.60% 103.86% 129.08% 102.39% 114.94% 100.00%
PBT 44,545 40,309 33,421 31,657 30,428 29,338 35,040 4.08%
  YoY % 10.51% 20.61% 5.57% 4.04% 3.72% -16.27% -
  Horiz. % 127.13% 115.04% 95.38% 90.35% 86.84% 83.73% 100.00%
Tax -7,984 -8,834 -8,686 -7,779 -7,783 -7,064 -6,450 3.62%
  YoY % 9.62% -1.70% -11.66% 0.05% -10.18% -9.52% -
  Horiz. % 123.78% 136.96% 134.67% 120.60% 120.67% 109.52% 100.00%
NP 36,561 31,475 24,735 23,878 22,645 22,274 28,590 4.18%
  YoY % 16.16% 27.25% 3.59% 5.44% 1.67% -22.09% -
  Horiz. % 127.88% 110.09% 86.52% 83.52% 79.21% 77.91% 100.00%
NP to SH 37,377 23,595 18,667 15,634 16,044 14,423 21,802 9.39%
  YoY % 58.41% 26.40% 19.40% -2.56% 11.24% -33.85% -
  Horiz. % 171.44% 108.22% 85.62% 71.71% 73.59% 66.15% 100.00%
Tax Rate 17.92 % 21.92 % 25.99 % 24.57 % 25.58 % 24.08 % 18.41 % -0.45%
  YoY % -18.25% -15.66% 5.78% -3.95% 6.23% 30.80% -
  Horiz. % 97.34% 119.07% 141.17% 133.46% 138.95% 130.80% 100.00%
Total Cost 170,600 186,432 111,105 144,947 111,275 128,056 102,203 8.91%
  YoY % -8.49% 67.80% -23.35% 30.26% -13.10% 25.30% -
  Horiz. % 166.92% 182.41% 108.71% 141.82% 108.88% 125.30% 100.00%
Net Worth 1,212,845 670,312 756,469 683,709 633,726 588,032 524,525 14.98%
  YoY % 80.94% -11.39% 10.64% 7.89% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,212,845 670,312 756,469 683,709 633,726 588,032 524,525 14.98%
  YoY % 80.94% -11.39% 10.64% 7.89% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
NOSH 381,397 223,437 222,491 222,706 223,143 231,508 228,054 8.94%
  YoY % 70.70% 0.43% -0.10% -0.20% -3.61% 1.51% -
  Horiz. % 167.24% 97.98% 97.56% 97.66% 97.85% 101.51% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 17.65 % 14.44 % 18.21 % 14.14 % 16.91 % 14.82 % 21.86 % -3.50%
  YoY % 22.23% -20.70% 28.78% -16.38% 14.10% -32.20% -
  Horiz. % 80.74% 66.06% 83.30% 64.68% 77.36% 67.80% 100.00%
ROE 3.08 % 3.52 % 2.47 % 2.29 % 2.53 % 2.45 % 4.16 % -4.88%
  YoY % -12.50% 42.51% 7.86% -9.49% 3.27% -41.11% -
  Horiz. % 74.04% 84.62% 59.38% 55.05% 60.82% 58.89% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.32 97.52 61.05 75.81 60.02 64.93 57.35 -0.90%
  YoY % -44.30% 59.74% -19.47% 26.31% -7.56% 13.22% -
  Horiz. % 94.72% 170.04% 106.45% 132.19% 104.66% 113.22% 100.00%
EPS 9.80 9.26 8.39 7.02 7.19 6.23 9.56 0.41%
  YoY % 5.83% 10.37% 19.52% -2.36% 15.41% -34.83% -
  Horiz. % 102.51% 96.86% 87.76% 73.43% 75.21% 65.17% 100.00%
DPS 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. % - - - - - - -
NAPS 3.1800 3.0000 3.4000 3.0700 2.8400 2.5400 2.3000 5.54%
  YoY % 6.00% -11.76% 10.75% 8.10% 11.81% 10.43% -
  Horiz. % 138.26% 130.43% 147.83% 133.48% 123.48% 110.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 459,829
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 45.05 47.39 29.54 36.71 29.12 32.69 28.44 7.96%
  YoY % -4.94% 60.43% -19.53% 26.06% -10.92% 14.94% -
  Horiz. % 158.40% 166.63% 103.87% 129.08% 102.39% 114.94% 100.00%
EPS 8.13 5.13 4.06 3.40 3.49 3.14 4.74 9.40%
  YoY % 58.48% 26.35% 19.41% -2.58% 11.15% -33.76% -
  Horiz. % 171.52% 108.23% 85.65% 71.73% 73.63% 66.24% 100.00%
DPS 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. % - - - - - - -
NAPS 2.6376 1.4577 1.6451 1.4869 1.3782 1.2788 1.1407 14.98%
  YoY % 80.94% -11.39% 10.64% 7.89% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.9200 1.8400 2.5200 2.2600 1.5800 1.6400 1.7200 -
P/RPS 5.38 1.89 4.13 2.98 2.63 2.53 3.00 10.21%
  YoY % 184.66% -54.24% 38.59% 13.31% 3.95% -15.67% -
  Horiz. % 179.33% 63.00% 137.67% 99.33% 87.67% 84.33% 100.00%
P/EPS 29.80 17.42 30.04 32.19 21.97 26.32 17.99 8.77%
  YoY % 71.07% -42.01% -6.68% 46.52% -16.53% 46.30% -
  Horiz. % 165.65% 96.83% 166.98% 178.93% 122.12% 146.30% 100.00%
EY 3.36 5.74 3.33 3.11 4.55 3.80 5.56 -8.04%
  YoY % -41.46% 72.37% 7.07% -31.65% 19.74% -31.65% -
  Horiz. % 60.43% 103.24% 59.89% 55.94% 81.83% 68.35% 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 0.92 0.61 0.74 0.74 0.56 0.65 0.75 3.46%
  YoY % 50.82% -17.57% 0.00% 32.14% -13.85% -13.33% -
  Horiz. % 122.67% 81.33% 98.67% 98.67% 74.67% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 -
Price 4.0000 1.7000 2.4200 2.2900 1.7900 1.6600 1.7400 -
P/RPS 7.36 1.74 3.96 3.02 2.98 2.56 3.03 15.93%
  YoY % 322.99% -56.06% 31.13% 1.34% 16.41% -15.51% -
  Horiz. % 242.90% 57.43% 130.69% 99.67% 98.35% 84.49% 100.00%
P/EPS 40.82 16.10 28.84 32.62 24.90 26.65 18.20 14.40%
  YoY % 153.54% -44.17% -11.59% 31.00% -6.57% 46.43% -
  Horiz. % 224.29% 88.46% 158.46% 179.23% 136.81% 146.43% 100.00%
EY 2.45 6.21 3.47 3.07 4.02 3.75 5.49 -12.57%
  YoY % -60.55% 78.96% 13.03% -23.63% 7.20% -31.69% -
  Horiz. % 44.63% 113.11% 63.21% 55.92% 73.22% 68.31% 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 1.26 0.57 0.71 0.75 0.63 0.65 0.76 8.78%
  YoY % 121.05% -19.72% -5.33% 19.05% -3.08% -14.47% -
  Horiz. % 165.79% 75.00% 93.42% 98.68% 82.89% 85.53% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers