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 - 988,352
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 83.06 98.01 112.37 72.89 61.55 69.31 62.20 4.94%
  YoY % -15.25% -12.78% 54.16% 18.42% -11.20% 11.43% -
  Horiz. % 133.54% 157.57% 180.66% 117.19% 98.95% 111.43% 100.00%
EPS 12.67 12.29 14.90 8.93 7.39 6.92 7.02 10.34%
  YoY % 3.09% -17.52% 66.85% 20.84% 6.79% -1.42% -
  Horiz. % 180.48% 175.07% 212.25% 127.21% 105.27% 98.58% 100.00%
DPS 0.80 1.58 1.82 1.76 1.80 1.69 1.61 -11.00%
  YoY % -49.37% -13.19% 3.41% -2.22% 6.51% 4.97% -
  Horiz. % 49.69% 98.14% 113.04% 109.32% 111.80% 104.97% 100.00%
NAPS 1.4078 1.2996 1.2500 0.8810 0.7699 0.7010 0.6564 13.55%
  YoY % 8.33% 3.97% 41.88% 14.43% 9.83% 6.79% -
  Horiz. % 214.47% 197.99% 190.43% 134.22% 117.29% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS