Highlights

[MFCB] YoY Quarter Result on 2019-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     7.99%    YoY -     6.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 160,687 221,842 215,188 207,161 217,907 135,840 168,825 -0.82%
  YoY % -27.57% 3.09% 3.87% -4.93% 60.41% -19.54% -
  Horiz. % 95.18% 131.40% 127.46% 122.71% 129.07% 80.46% 100.00%
PBT 66,493 44,943 42,925 44,545 40,309 33,421 31,657 13.15%
  YoY % 47.95% 4.70% -3.64% 10.51% 20.61% 5.57% -
  Horiz. % 210.04% 141.97% 135.59% 140.71% 127.33% 105.57% 100.00%
Tax -1,245 -7,127 -6,988 -7,984 -8,834 -8,686 -7,779 -26.30%
  YoY % 82.53% -1.99% 12.47% 9.62% -1.70% -11.66% -
  Horiz. % 16.00% 91.62% 89.83% 102.64% 113.56% 111.66% 100.00%
NP 65,248 37,816 35,937 36,561 31,475 24,735 23,878 18.22%
  YoY % 72.54% 5.23% -1.71% 16.16% 27.25% 3.59% -
  Horiz. % 273.26% 158.37% 150.50% 153.12% 131.82% 103.59% 100.00%
NP to SH 57,403 33,656 31,504 37,377 23,595 18,667 15,634 24.18%
  YoY % 70.56% 6.83% -15.71% 58.41% 26.40% 19.40% -
  Horiz. % 367.17% 215.27% 201.51% 239.08% 150.92% 119.40% 100.00%
Tax Rate 1.87 % 15.86 % 16.28 % 17.92 % 21.92 % 25.99 % 24.57 % -34.88%
  YoY % -88.21% -2.58% -9.15% -18.25% -15.66% 5.78% -
  Horiz. % 7.61% 64.55% 66.26% 72.93% 89.21% 105.78% 100.00%
Total Cost 95,439 184,026 179,251 170,600 186,432 111,105 144,947 -6.72%
  YoY % -48.14% 2.66% 5.07% -8.49% 67.80% -23.35% -
  Horiz. % 65.84% 126.96% 123.67% 117.70% 128.62% 76.65% 100.00%
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
NOSH 425,462 397,000 390,390 381,397 223,437 222,491 222,706 11.38%
  YoY % 7.17% 1.69% 2.36% 70.70% 0.43% -0.10% -
  Horiz. % 191.04% 178.26% 175.29% 171.26% 100.33% 99.90% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 40.61 % 17.05 % 16.70 % 17.65 % 14.44 % 18.21 % 14.14 % 19.20%
  YoY % 138.18% 2.10% -5.38% 22.23% -20.70% 28.78% -
  Horiz. % 287.20% 120.58% 118.10% 124.82% 102.12% 128.78% 100.00%
ROE 3.52 % 2.45 % 2.58 % 3.08 % 3.52 % 2.47 % 2.29 % 7.42%
  YoY % 43.67% -5.04% -16.23% -12.50% 42.51% 7.86% -
  Horiz. % 153.71% 106.99% 112.66% 134.50% 153.71% 107.86% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 37.77 55.88 55.12 54.32 97.52 61.05 75.81 -10.95%
  YoY % -32.41% 1.38% 1.47% -44.30% 59.74% -19.47% -
  Horiz. % 49.82% 73.71% 72.71% 71.65% 128.64% 80.53% 100.00%
EPS 13.49 8.48 8.07 9.80 9.26 8.39 7.02 11.49%
  YoY % 59.08% 5.08% -17.65% 5.83% 10.37% 19.52% -
  Horiz. % 192.17% 120.80% 114.96% 139.60% 131.91% 119.52% 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 3.8300 3.4600 3.1300 3.1800 3.0000 3.4000 3.0700 3.75%
  YoY % 10.69% 10.54% -1.57% 6.00% -11.76% 10.75% -
  Horiz. % 124.76% 112.70% 101.95% 103.58% 97.72% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.52 44.89 43.54 41.92 44.10 27.49 34.16 -0.82%
  YoY % -27.56% 3.10% 3.86% -4.94% 60.42% -19.53% -
  Horiz. % 95.20% 131.41% 127.46% 122.72% 129.10% 80.47% 100.00%
EPS 11.62 6.81 6.38 7.56 4.77 3.78 3.16 24.21%
  YoY % 70.63% 6.74% -15.61% 58.49% 26.19% 19.62% -
  Horiz. % 367.72% 215.51% 201.90% 239.24% 150.95% 119.62% 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 3.2974 2.7796 2.4726 2.4543 1.3564 1.5308 1.3835 15.56%
  YoY % 18.63% 12.42% 0.75% 80.94% -11.39% 10.65% -
  Horiz. % 238.34% 200.91% 178.72% 177.40% 98.04% 110.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.4300 3.8500 3.2300 2.9200 1.8400 2.5200 2.2600 -
P/RPS 11.73 6.89 5.86 5.38 1.89 4.13 2.98 25.63%
  YoY % 70.25% 17.58% 8.92% 184.66% -54.24% 38.59% -
  Horiz. % 393.62% 231.21% 196.64% 180.54% 63.42% 138.59% 100.00%
P/EPS 32.83 45.41 40.03 29.80 17.42 30.04 32.19 0.33%
  YoY % -27.70% 13.44% 34.33% 71.07% -42.01% -6.68% -
  Horiz. % 101.99% 141.07% 124.36% 92.58% 54.12% 93.32% 100.00%
EY 3.05 2.20 2.50 3.36 5.74 3.33 3.11 -0.32%
  YoY % 38.64% -12.00% -25.60% -41.46% 72.37% 7.07% -
  Horiz. % 98.07% 70.74% 80.39% 108.04% 184.57% 107.07% 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 1.16 1.11 1.03 0.92 0.61 0.74 0.74 7.77%
  YoY % 4.50% 7.77% 11.96% 50.82% -17.57% 0.00% -
  Horiz. % 156.76% 150.00% 139.19% 124.32% 82.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 -
Price 6.0500 3.3900 3.5500 4.0000 1.7000 2.4200 2.2900 -
P/RPS 16.02 6.07 6.44 7.36 1.74 3.96 3.02 32.03%
  YoY % 163.92% -5.75% -12.50% 322.99% -56.06% 31.13% -
  Horiz. % 530.46% 200.99% 213.25% 243.71% 57.62% 131.13% 100.00%
P/EPS 44.84 39.99 43.99 40.82 16.10 28.84 32.62 5.44%
  YoY % 12.13% -9.09% 7.77% 153.54% -44.17% -11.59% -
  Horiz. % 137.46% 122.59% 134.86% 125.14% 49.36% 88.41% 100.00%
EY 2.23 2.50 2.27 2.45 6.21 3.47 3.07 -5.18%
  YoY % -10.80% 10.13% -7.35% -60.55% 78.96% 13.03% -
  Horiz. % 72.64% 81.43% 73.94% 79.80% 202.28% 113.03% 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 1.58 0.98 1.13 1.26 0.57 0.71 0.75 13.21%
  YoY % 61.22% -13.27% -10.32% 121.05% -19.72% -5.33% -
  Horiz. % 210.67% 130.67% 150.67% 168.00% 76.00% 94.67% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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