Highlights

[MFCB] YoY TTM Result on 2016-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     11.43%    YoY -     20.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 820,882 968,662 1,110,571 720,444 608,334 684,991 614,717 4.94%
  YoY % -15.26% -12.78% 54.15% 18.43% -11.19% 11.43% -
  Horiz. % 133.54% 157.58% 180.66% 117.20% 98.96% 111.43% 100.00%
PBT 177,380 200,282 233,896 168,029 148,323 153,016 145,822 3.32%
  YoY % -11.43% -14.37% 39.20% 13.29% -3.07% 4.93% -
  Horiz. % 121.64% 137.35% 160.40% 115.23% 101.72% 104.93% 100.00%
Tax -35,681 -33,587 -48,842 -43,540 -41,816 -49,245 -40,010 -1.89%
  YoY % -6.23% 31.23% -12.18% -4.12% 15.09% -23.08% -
  Horiz. % 89.18% 83.95% 122.07% 108.82% 104.51% 123.08% 100.00%
NP 141,699 166,695 185,054 124,489 106,507 103,771 105,812 4.99%
  YoY % -15.00% -9.92% 48.65% 16.88% 2.64% -1.93% -
  Horiz. % 133.92% 157.54% 174.89% 117.65% 100.66% 98.07% 100.00%
NP to SH 125,194 121,510 147,260 88,245 73,022 68,366 69,396 10.33%
  YoY % 3.03% -17.49% 66.88% 20.85% 6.81% -1.48% -
  Horiz. % 180.41% 175.10% 212.20% 127.16% 105.23% 98.52% 100.00%
Tax Rate 20.12 % 16.77 % 20.88 % 25.91 % 28.19 % 32.18 % 27.44 % -5.04%
  YoY % 19.98% -19.68% -19.41% -8.09% -12.40% 17.27% -
  Horiz. % 73.32% 61.12% 76.09% 94.42% 102.73% 117.27% 100.00%
Total Cost 679,183 801,967 925,517 595,955 501,827 581,220 508,905 4.93%
  YoY % -15.31% -13.35% 55.30% 18.76% -13.66% 14.21% -
  Horiz. % 133.46% 157.59% 181.86% 117.11% 98.61% 114.21% 100.00%
Net Worth 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 648,742 13.55%
  YoY % 8.33% 3.96% 41.89% 14.43% 9.83% 6.80% -
  Horiz. % 214.48% 197.99% 190.44% 134.22% 117.30% 106.80% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,872 15,613 17,991 17,369 17,806 16,700 15,886 -11.04%
  YoY % -49.58% -13.22% 3.58% -2.45% 6.62% 5.13% -
  Horiz. % 49.56% 98.29% 113.25% 109.34% 112.09% 105.13% 100.00%
Div Payout % 6.29 % 12.85 % 12.22 % 19.68 % 24.38 % 24.43 % 22.89 % -19.36%
  YoY % -51.05% 5.16% -37.91% -19.28% -0.20% 6.73% -
  Horiz. % 27.48% 56.14% 53.39% 85.98% 106.51% 106.73% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 648,742 13.55%
  YoY % 8.33% 3.96% 41.89% 14.43% 9.83% 6.80% -
  Horiz. % 214.48% 197.99% 190.44% 134.22% 117.30% 106.80% 100.00%
NOSH 397,546 390,407 381,316 312,096 222,503 222,773 222,935 10.12%
  YoY % 1.83% 2.38% 22.18% 40.27% -0.12% -0.07% -
  Horiz. % 178.32% 175.12% 171.04% 139.99% 99.81% 99.93% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.26 % 17.21 % 16.66 % 17.28 % 17.51 % 15.15 % 17.21 % 0.05%
  YoY % 0.29% 3.30% -3.59% -1.31% 15.58% -11.97% -
  Horiz. % 100.29% 100.00% 96.80% 100.41% 101.74% 88.03% 100.00%
ROE 9.00 % 9.46 % 11.92 % 10.13 % 9.60 % 9.87 % 10.70 % -2.84%
  YoY % -4.86% -20.64% 17.67% 5.52% -2.74% -7.76% -
  Horiz. % 84.11% 88.41% 111.40% 94.67% 89.72% 92.24% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 206.49 248.12 291.25 230.84 273.40 307.48 275.74 -4.70%
  YoY % -16.78% -14.81% 26.17% -15.57% -11.08% 11.51% -
  Horiz. % 74.89% 89.98% 105.62% 83.72% 99.15% 111.51% 100.00%
EPS 31.49 31.12 38.62 28.27 32.82 30.69 31.13 0.19%
  YoY % 1.19% -19.42% 36.61% -13.86% 6.94% -1.41% -
  Horiz. % 101.16% 99.97% 124.06% 90.81% 105.43% 98.59% 100.00%
DPS 2.00 4.00 4.72 5.57 8.00 7.50 7.10 -19.03%
  YoY % -50.00% -15.25% -15.26% -30.37% 6.67% 5.63% -
  Horiz. % 28.17% 56.34% 66.48% 78.45% 112.68% 105.63% 100.00%
NAPS 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 2.9100 3.12%
  YoY % 6.38% 1.54% 16.13% -18.42% 9.97% 6.87% -
  Horiz. % 120.27% 113.06% 111.34% 95.88% 117.53% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 166.11 196.02 224.73 145.79 123.10 138.61 124.39 4.94%
  YoY % -15.26% -12.78% 54.15% 18.43% -11.19% 11.43% -
  Horiz. % 133.54% 157.59% 180.67% 117.20% 98.96% 111.43% 100.00%
EPS 25.33 24.59 29.80 17.86 14.78 13.83 14.04 10.33%
  YoY % 3.01% -17.48% 66.85% 20.84% 6.87% -1.50% -
  Horiz. % 180.41% 175.14% 212.25% 127.21% 105.27% 98.50% 100.00%
DPS 1.59 3.16 3.64 3.51 3.60 3.38 3.21 -11.04%
  YoY % -49.68% -13.19% 3.70% -2.50% 6.51% 5.30% -
  Horiz. % 49.53% 98.44% 113.40% 109.35% 112.15% 105.30% 100.00%
NAPS 2.8156 2.5992 2.5001 1.7620 1.5399 1.4020 1.3128 13.55%
  YoY % 8.33% 3.96% 41.89% 14.42% 9.84% 6.79% -
  Horiz. % 214.47% 197.99% 190.44% 134.22% 117.30% 106.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 1.7000 -
P/RPS 1.67 1.47 1.35 0.76 0.83 0.73 0.62 17.95%
  YoY % 13.61% 8.89% 77.63% -8.43% 13.70% 17.74% -
  Horiz. % 269.35% 237.10% 217.74% 122.58% 133.87% 117.74% 100.00%
P/EPS 10.96 11.70 10.20 6.22 6.89 7.30 5.46 12.31%
  YoY % -6.32% 14.71% 63.99% -9.72% -5.62% 33.70% -
  Horiz. % 200.73% 214.29% 186.81% 113.92% 126.19% 133.70% 100.00%
EY 9.13 8.55 9.80 16.07 14.52 13.70 18.31 -10.95%
  YoY % 6.78% -12.76% -39.02% 10.67% 5.99% -25.18% -
  Horiz. % 49.86% 46.70% 53.52% 87.77% 79.30% 74.82% 100.00%
DY 0.58 1.10 1.20 3.16 3.54 3.35 4.18 -28.04%
  YoY % -47.27% -8.33% -62.03% -10.73% 5.67% -19.86% -
  Horiz. % 13.88% 26.32% 28.71% 75.60% 84.69% 80.14% 100.00%
P/NAPS 0.99 1.11 1.22 0.63 0.66 0.72 0.58 9.32%
  YoY % -10.81% -9.02% 93.65% -4.55% -8.33% 24.14% -
  Horiz. % 170.69% 191.38% 210.34% 108.62% 113.79% 124.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 1.8200 -
P/RPS 1.85 1.42 1.21 0.89 0.73 0.74 0.66 18.73%
  YoY % 30.28% 17.36% 35.96% 21.92% -1.35% 12.12% -
  Horiz. % 280.30% 215.15% 183.33% 134.85% 110.61% 112.12% 100.00%
P/EPS 12.16 11.34 9.14 7.29 6.09 7.40 5.85 12.96%
  YoY % 7.23% 24.07% 25.38% 19.70% -17.70% 26.50% -
  Horiz. % 207.86% 193.85% 156.24% 124.62% 104.10% 126.50% 100.00%
EY 8.22 8.82 10.94 13.73 16.41 13.52 17.10 -11.49%
  YoY % -6.80% -19.38% -20.32% -16.33% 21.38% -20.94% -
  Horiz. % 48.07% 51.58% 63.98% 80.29% 95.96% 79.06% 100.00%
DY 0.52 1.13 1.34 2.70 4.00 3.30 3.90 -28.51%
  YoY % -53.98% -15.67% -50.37% -32.50% 21.21% -15.38% -
  Horiz. % 13.33% 28.97% 34.36% 69.23% 102.56% 84.62% 100.00%
P/NAPS 1.09 1.07 1.09 0.74 0.58 0.73 0.63 9.56%
  YoY % 1.87% -1.83% 47.30% 27.59% -20.55% 15.87% -
  Horiz. % 173.02% 169.84% 173.02% 117.46% 92.06% 115.87% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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