Highlights

[MFCB] YoY Quarter Result on 2015-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     30.81%    YoY -     19.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 215,188 207,161 217,907 135,840 168,825 133,920 150,330 6.16%
  YoY % 3.87% -4.93% 60.41% -19.54% 26.06% -10.92% -
  Horiz. % 143.14% 137.80% 144.95% 90.36% 112.30% 89.08% 100.00%
PBT 42,925 44,545 40,309 33,421 31,657 30,428 29,338 6.55%
  YoY % -3.64% 10.51% 20.61% 5.57% 4.04% 3.72% -
  Horiz. % 146.31% 151.83% 137.40% 113.92% 107.90% 103.72% 100.00%
Tax -6,988 -7,984 -8,834 -8,686 -7,779 -7,783 -7,064 -0.18%
  YoY % 12.47% 9.62% -1.70% -11.66% 0.05% -10.18% -
  Horiz. % 98.92% 113.02% 125.06% 122.96% 110.12% 110.18% 100.00%
NP 35,937 36,561 31,475 24,735 23,878 22,645 22,274 8.29%
  YoY % -1.71% 16.16% 27.25% 3.59% 5.44% 1.67% -
  Horiz. % 161.34% 164.14% 141.31% 111.05% 107.20% 101.67% 100.00%
NP to SH 31,504 37,377 23,595 18,667 15,634 16,044 14,423 13.90%
  YoY % -15.71% 58.41% 26.40% 19.40% -2.56% 11.24% -
  Horiz. % 218.43% 259.15% 163.59% 129.43% 108.40% 111.24% 100.00%
Tax Rate 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % 25.58 % 24.08 % -6.31%
  YoY % -9.15% -18.25% -15.66% 5.78% -3.95% 6.23% -
  Horiz. % 67.61% 74.42% 91.03% 107.93% 102.03% 106.23% 100.00%
Total Cost 179,251 170,600 186,432 111,105 144,947 111,275 128,056 5.76%
  YoY % 5.07% -8.49% 67.80% -23.35% 30.26% -13.10% -
  Horiz. % 139.98% 133.22% 145.59% 86.76% 113.19% 86.90% 100.00%
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.96%
  YoY % 0.75% 80.94% -11.39% 10.64% 7.89% 7.77% -
  Horiz. % 207.80% 206.25% 113.99% 128.64% 116.27% 107.77% 100.00%
NOSH 390,390 381,397 223,437 222,491 222,706 223,143 231,508 9.09%
  YoY % 2.36% 70.70% 0.43% -0.10% -0.20% -3.61% -
  Horiz. % 168.63% 164.74% 96.51% 96.10% 96.20% 96.39% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 16.91 % 14.82 % 2.01%
  YoY % -5.38% 22.23% -20.70% 28.78% -16.38% 14.10% -
  Horiz. % 112.69% 119.10% 97.44% 122.87% 95.41% 114.10% 100.00%
ROE 2.58 % 3.08 % 3.52 % 2.47 % 2.29 % 2.53 % 2.45 % 0.87%
  YoY % -16.23% -12.50% 42.51% 7.86% -9.49% 3.27% -
  Horiz. % 105.31% 125.71% 143.67% 100.82% 93.47% 103.27% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.12 54.32 97.52 61.05 75.81 60.02 64.93 -2.69%
  YoY % 1.47% -44.30% 59.74% -19.47% 26.31% -7.56% -
  Horiz. % 84.89% 83.66% 150.19% 94.02% 116.76% 92.44% 100.00%
EPS 8.07 9.80 9.26 8.39 7.02 7.19 6.23 4.41%
  YoY % -17.65% 5.83% 10.37% 19.52% -2.36% 15.41% -
  Horiz. % 129.53% 157.30% 148.64% 134.67% 112.68% 115.41% 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 3.1300 3.1800 3.0000 3.4000 3.0700 2.8400 2.5400 3.54%
  YoY % -1.57% 6.00% -11.76% 10.75% 8.10% 11.81% -
  Horiz. % 123.23% 125.20% 118.11% 133.86% 120.87% 111.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.54 41.92 44.10 27.49 34.16 27.10 30.42 6.16%
  YoY % 3.86% -4.94% 60.42% -19.53% 26.05% -10.91% -
  Horiz. % 143.13% 137.80% 144.97% 90.37% 112.29% 89.09% 100.00%
EPS 6.38 7.56 4.77 3.78 3.16 3.25 2.92 13.91%
  YoY % -15.61% 58.49% 26.19% 19.62% -2.77% 11.30% -
  Horiz. % 218.49% 258.90% 163.36% 129.45% 108.22% 111.30% 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 2.4726 2.4543 1.3564 1.5308 1.3835 1.2824 1.1899 12.96%
  YoY % 0.75% 80.94% -11.39% 10.65% 7.88% 7.77% -
  Horiz. % 207.80% 206.26% 113.99% 128.65% 116.27% 107.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.2300 2.9200 1.8400 2.5200 2.2600 1.5800 1.6400 -
P/RPS 5.86 5.38 1.89 4.13 2.98 2.63 2.53 15.02%
  YoY % 8.92% 184.66% -54.24% 38.59% 13.31% 3.95% -
  Horiz. % 231.62% 212.65% 74.70% 163.24% 117.79% 103.95% 100.00%
P/EPS 40.03 29.80 17.42 30.04 32.19 21.97 26.32 7.23%
  YoY % 34.33% 71.07% -42.01% -6.68% 46.52% -16.53% -
  Horiz. % 152.09% 113.22% 66.19% 114.13% 122.30% 83.47% 100.00%
EY 2.50 3.36 5.74 3.33 3.11 4.55 3.80 -6.74%
  YoY % -25.60% -41.46% 72.37% 7.07% -31.65% 19.74% -
  Horiz. % 65.79% 88.42% 151.05% 87.63% 81.84% 119.74% 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 1.03 0.92 0.61 0.74 0.74 0.56 0.65 7.97%
  YoY % 11.96% 50.82% -17.57% 0.00% 32.14% -13.85% -
  Horiz. % 158.46% 141.54% 93.85% 113.85% 113.85% 86.15% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 -
Price 3.5500 4.0000 1.7000 2.4200 2.2900 1.7900 1.6600 -
P/RPS 6.44 7.36 1.74 3.96 3.02 2.98 2.56 16.61%
  YoY % -12.50% 322.99% -56.06% 31.13% 1.34% 16.41% -
  Horiz. % 251.56% 287.50% 67.97% 154.69% 117.97% 116.41% 100.00%
P/EPS 43.99 40.82 16.10 28.84 32.62 24.90 26.65 8.71%
  YoY % 7.77% 153.54% -44.17% -11.59% 31.00% -6.57% -
  Horiz. % 165.07% 153.17% 60.41% 108.22% 122.40% 93.43% 100.00%
EY 2.27 2.45 6.21 3.47 3.07 4.02 3.75 -8.02%
  YoY % -7.35% -60.55% 78.96% 13.03% -23.63% 7.20% -
  Horiz. % 60.53% 65.33% 165.60% 92.53% 81.87% 107.20% 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 1.13 1.26 0.57 0.71 0.75 0.63 0.65 9.65%
  YoY % -10.32% 121.05% -19.72% -5.33% 19.05% -3.08% -
  Horiz. % 173.85% 193.85% 87.69% 109.23% 115.38% 96.92% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS