Highlights

[MFCB] YoY TTM Result on 2018-06-30 [#2]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -8.27%    YoY -     -17.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 662,983 820,882 968,662 1,110,571 720,444 608,334 684,991 -0.54%
  YoY % -19.24% -15.26% -12.78% 54.15% 18.43% -11.19% -
  Horiz. % 96.79% 119.84% 141.41% 162.13% 105.18% 88.81% 100.00%
PBT 277,250 177,380 200,282 233,896 168,029 148,323 153,016 10.40%
  YoY % 56.30% -11.43% -14.37% 39.20% 13.29% -3.07% -
  Horiz. % 181.19% 115.92% 130.89% 152.86% 109.81% 96.93% 100.00%
Tax -2,546 -35,681 -33,587 -48,842 -43,540 -41,816 -49,245 -38.94%
  YoY % 92.86% -6.23% 31.23% -12.18% -4.12% 15.09% -
  Horiz. % 5.17% 72.46% 68.20% 99.18% 88.42% 84.91% 100.00%
NP 274,704 141,699 166,695 185,054 124,489 106,507 103,771 17.60%
  YoY % 93.86% -15.00% -9.92% 48.65% 16.88% 2.64% -
  Horiz. % 264.72% 136.55% 160.64% 178.33% 119.97% 102.64% 100.00%
NP to SH 236,533 125,194 121,510 147,260 88,245 73,022 68,366 22.96%
  YoY % 88.93% 3.03% -17.49% 66.88% 20.85% 6.81% -
  Horiz. % 345.98% 183.12% 177.73% 215.40% 129.08% 106.81% 100.00%
Tax Rate 0.92 % 20.12 % 16.77 % 20.88 % 25.91 % 28.19 % 32.18 % -44.67%
  YoY % -95.43% 19.98% -19.68% -19.41% -8.09% -12.40% -
  Horiz. % 2.86% 62.52% 52.11% 64.89% 80.52% 87.60% 100.00%
Total Cost 388,279 679,183 801,967 925,517 595,955 501,827 581,220 -6.50%
  YoY % -42.83% -15.31% -13.35% 55.30% 18.76% -13.66% -
  Horiz. % 66.80% 116.85% 137.98% 159.24% 102.54% 86.34% 100.00%
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.43% 9.83% -
  Horiz. % 244.93% 200.83% 185.39% 178.32% 125.68% 109.83% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 49,912 7,872 15,613 17,991 17,369 17,806 16,700 20.00%
  YoY % 533.98% -49.58% -13.22% 3.58% -2.45% 6.62% -
  Horiz. % 298.87% 47.14% 93.49% 107.73% 104.00% 106.62% 100.00%
Div Payout % 21.10 % 6.29 % 12.85 % 12.22 % 19.68 % 24.38 % 24.43 % -2.41%
  YoY % 235.45% -51.05% 5.16% -37.91% -19.28% -0.20% -
  Horiz. % 86.37% 25.75% 52.60% 50.02% 80.56% 99.80% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.43% 9.83% -
  Horiz. % 244.93% 200.83% 185.39% 178.32% 125.68% 109.83% 100.00%
NOSH 429,596 397,546 390,407 381,316 312,096 222,503 222,773 11.56%
  YoY % 8.06% 1.83% 2.38% 22.18% 40.27% -0.12% -
  Horiz. % 192.84% 178.45% 175.25% 171.17% 140.10% 99.88% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 41.43 % 17.26 % 17.21 % 16.66 % 17.28 % 17.51 % 15.15 % 18.24%
  YoY % 140.03% 0.29% 3.30% -3.59% -1.31% 15.58% -
  Horiz. % 273.47% 113.93% 113.60% 109.97% 114.06% 115.58% 100.00%
ROE 13.94 % 9.00 % 9.46 % 11.92 % 10.13 % 9.60 % 9.87 % 5.92%
  YoY % 54.89% -4.86% -20.64% 17.67% 5.52% -2.74% -
  Horiz. % 141.24% 91.19% 95.85% 120.77% 102.63% 97.26% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 154.33 206.49 248.12 291.25 230.84 273.40 307.48 -10.84%
  YoY % -25.26% -16.78% -14.81% 26.17% -15.57% -11.08% -
  Horiz. % 50.19% 67.16% 80.69% 94.72% 75.07% 88.92% 100.00%
EPS 55.06 31.49 31.12 38.62 28.27 32.82 30.69 10.22%
  YoY % 74.85% 1.19% -19.42% 36.61% -13.86% 6.94% -
  Horiz. % 179.41% 102.61% 101.40% 125.84% 92.11% 106.94% 100.00%
DPS 11.62 2.00 4.00 4.72 5.57 8.00 7.50 7.56%
  YoY % 481.00% -50.00% -15.25% -15.26% -30.37% 6.67% -
  Horiz. % 154.93% 26.67% 53.33% 62.93% 74.27% 106.67% 100.00%
NAPS 3.9500 3.5000 3.2900 3.2400 2.7900 3.4200 3.1100 4.06%
  YoY % 12.86% 6.38% 1.54% 16.13% -18.42% 9.97% -
  Horiz. % 127.01% 112.54% 105.79% 104.18% 89.71% 109.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 134.16 166.11 196.02 224.73 145.79 123.10 138.61 -0.54%
  YoY % -19.23% -15.26% -12.78% 54.15% 18.43% -11.19% -
  Horiz. % 96.79% 119.84% 141.42% 162.13% 105.18% 88.81% 100.00%
EPS 47.86 25.33 24.59 29.80 17.86 14.78 13.83 22.96%
  YoY % 88.95% 3.01% -17.48% 66.85% 20.84% 6.87% -
  Horiz. % 346.06% 183.15% 177.80% 215.47% 129.14% 106.87% 100.00%
DPS 10.10 1.59 3.16 3.64 3.51 3.60 3.38 19.99%
  YoY % 535.22% -49.68% -13.19% 3.70% -2.50% 6.51% -
  Horiz. % 298.82% 47.04% 93.49% 107.69% 103.85% 106.51% 100.00%
NAPS 3.4338 2.8156 2.5992 2.5001 1.7620 1.5399 1.4020 16.09%
  YoY % 21.96% 8.33% 3.96% 41.89% 14.42% 9.84% -
  Horiz. % 244.92% 200.83% 185.39% 178.32% 125.68% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 6.2800 3.4500 3.6400 3.9400 1.7600 2.2600 2.2400 -
P/RPS 4.07 1.67 1.47 1.35 0.76 0.83 0.73 33.13%
  YoY % 143.71% 13.61% 8.89% 77.63% -8.43% 13.70% -
  Horiz. % 557.53% 228.77% 201.37% 184.93% 104.11% 113.70% 100.00%
P/EPS 11.41 10.96 11.70 10.20 6.22 6.89 7.30 7.72%
  YoY % 4.11% -6.32% 14.71% 63.99% -9.72% -5.62% -
  Horiz. % 156.30% 150.14% 160.27% 139.73% 85.21% 94.38% 100.00%
EY 8.77 9.13 8.55 9.80 16.07 14.52 13.70 -7.16%
  YoY % -3.94% 6.78% -12.76% -39.02% 10.67% 5.99% -
  Horiz. % 64.01% 66.64% 62.41% 71.53% 117.30% 105.99% 100.00%
DY 1.85 0.58 1.10 1.20 3.16 3.54 3.35 -9.41%
  YoY % 218.97% -47.27% -8.33% -62.03% -10.73% 5.67% -
  Horiz. % 55.22% 17.31% 32.84% 35.82% 94.33% 105.67% 100.00%
P/NAPS 1.59 0.99 1.11 1.22 0.63 0.66 0.72 14.10%
  YoY % 60.61% -10.81% -9.02% 93.65% -4.55% -8.33% -
  Horiz. % 220.83% 137.50% 154.17% 169.44% 87.50% 91.67% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 -
Price 7.0400 3.8300 3.5300 3.5300 2.0600 2.0000 2.2700 -
P/RPS 4.56 1.85 1.42 1.21 0.89 0.73 0.74 35.36%
  YoY % 146.49% 30.28% 17.36% 35.96% 21.92% -1.35% -
  Horiz. % 616.22% 250.00% 191.89% 163.51% 120.27% 98.65% 100.00%
P/EPS 12.79 12.16 11.34 9.14 7.29 6.09 7.40 9.54%
  YoY % 5.18% 7.23% 24.07% 25.38% 19.70% -17.70% -
  Horiz. % 172.84% 164.32% 153.24% 123.51% 98.51% 82.30% 100.00%
EY 7.82 8.22 8.82 10.94 13.73 16.41 13.52 -8.71%
  YoY % -4.87% -6.80% -19.38% -20.32% -16.33% 21.38% -
  Horiz. % 57.84% 60.80% 65.24% 80.92% 101.55% 121.38% 100.00%
DY 1.65 0.52 1.13 1.34 2.70 4.00 3.30 -10.90%
  YoY % 217.31% -53.98% -15.67% -50.37% -32.50% 21.21% -
  Horiz. % 50.00% 15.76% 34.24% 40.61% 81.82% 121.21% 100.00%
P/NAPS 1.78 1.09 1.07 1.09 0.74 0.58 0.73 16.00%
  YoY % 63.30% 1.87% -1.83% 47.30% 27.59% -20.55% -
  Horiz. % 243.84% 149.32% 146.58% 149.32% 101.37% 79.45% 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
 
 

325  539  628  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.13+0.01 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS