Highlights

[MFCB] YoY TTM Result on 2015-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     5.55%    YoY -     13.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 889,555 1,193,719 789,699 589,769 700,328 610,862 634,240 5.80%
  YoY % -25.48% 51.16% 33.90% -15.79% 14.65% -3.69% -
  Horiz. % 140.26% 188.21% 124.51% 92.99% 110.42% 96.31% 100.00%
PBT 196,892 237,400 174,338 150,668 154,242 154,096 120,239 8.56%
  YoY % -17.06% 36.17% 15.71% -2.32% 0.09% 28.16% -
  Horiz. % 163.75% 197.44% 144.99% 125.31% 128.28% 128.16% 100.00%
Tax -33,276 -50,386 -40,109 -41,710 -50,341 -41,468 -31,160 1.10%
  YoY % 33.96% -25.62% 3.84% 17.15% -21.40% -33.08% -
  Horiz. % 106.79% 161.70% 128.72% 133.86% 161.56% 133.08% 100.00%
NP 163,616 187,014 134,229 108,958 103,901 112,628 89,079 10.66%
  YoY % -12.51% 39.32% 23.19% 4.87% -7.75% 26.44% -
  Horiz. % 183.68% 209.94% 150.69% 122.32% 116.64% 126.44% 100.00%
NP to SH 119,598 151,423 97,617 77,073 67,761 74,875 52,554 14.68%
  YoY % -21.02% 55.12% 26.66% 13.74% -9.50% 42.47% -
  Horiz. % 227.57% 288.13% 185.75% 146.65% 128.94% 142.47% 100.00%
Tax Rate 16.90 % 21.22 % 23.01 % 27.68 % 32.64 % 26.91 % 25.92 % -6.88%
  YoY % -20.36% -7.78% -16.87% -15.20% 21.29% 3.82% -
  Horiz. % 65.20% 81.87% 88.77% 106.79% 125.93% 103.82% 100.00%
Total Cost 725,939 1,006,705 655,470 480,811 596,427 498,234 545,161 4.89%
  YoY % -27.89% 53.59% 36.33% -19.38% 19.71% -8.61% -
  Horiz. % 133.16% 184.66% 120.23% 88.20% 109.40% 91.39% 100.00%
Net Worth 1,343,113 1,251,501 668,944 812,553 719,074 679,773 593,023 14.59%
  YoY % 7.32% 87.09% -17.67% 13.00% 5.78% 14.63% -
  Horiz. % 226.49% 211.04% 112.80% 137.02% 121.26% 114.63% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 15,613 17,991 17,369 24,484 23,379 15,886 20,374 -4.34%
  YoY % -13.22% 3.58% -29.06% 4.73% 47.17% -22.03% -
  Horiz. % 76.63% 88.31% 85.25% 120.17% 114.75% 77.97% 100.00%
Div Payout % 13.06 % 11.88 % 17.79 % 31.77 % 34.50 % 21.22 % 38.77 % -16.58%
  YoY % 9.93% -33.22% -44.00% -7.91% 62.58% -45.27% -
  Horiz. % 33.69% 30.64% 45.89% 81.94% 88.99% 54.73% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,343,113 1,251,501 668,944 812,553 719,074 679,773 593,023 14.59%
  YoY % 7.32% 87.09% -17.67% 13.00% 5.78% 14.63% -
  Horiz. % 226.49% 211.04% 112.80% 137.02% 121.26% 114.63% 100.00%
NOSH 390,440 382,722 334,472 222,617 222,623 222,876 224,630 9.65%
  YoY % 2.02% 14.43% 50.25% -0.00% -0.11% -0.78% -
  Horiz. % 173.81% 170.38% 148.90% 99.10% 99.11% 99.22% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.39 % 15.67 % 17.00 % 18.47 % 14.84 % 18.44 % 14.04 % 4.60%
  YoY % 17.36% -7.82% -7.96% 24.46% -19.52% 31.34% -
  Horiz. % 130.98% 111.61% 121.08% 131.55% 105.70% 131.34% 100.00%
ROE 8.90 % 12.10 % 14.59 % 9.49 % 9.42 % 11.01 % 8.86 % 0.08%
  YoY % -26.45% -17.07% 53.74% 0.74% -14.44% 24.27% -
  Horiz. % 100.45% 136.57% 164.67% 107.11% 106.32% 124.27% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 227.83 311.90 236.10 264.92 314.58 274.08 282.35 -3.51%
  YoY % -26.95% 32.11% -10.88% -15.79% 14.78% -2.93% -
  Horiz. % 80.69% 110.47% 83.62% 93.83% 111.41% 97.07% 100.00%
EPS 30.63 39.56 29.19 34.62 30.44 33.59 23.40 4.59%
  YoY % -22.57% 35.53% -15.68% 13.73% -9.38% 43.55% -
  Horiz. % 130.90% 169.06% 124.74% 147.95% 130.09% 143.55% 100.00%
DPS 4.00 4.70 5.19 11.00 10.50 7.10 9.07 -12.75%
  YoY % -14.89% -9.44% -52.82% 4.76% 47.89% -21.72% -
  Horiz. % 44.10% 51.82% 57.22% 121.28% 115.77% 78.28% 100.00%
NAPS 3.4400 3.2700 2.0000 3.6500 3.2300 3.0500 2.6400 4.51%
  YoY % 5.20% 63.50% -45.21% 13.00% 5.90% 15.53% -
  Horiz. % 130.30% 123.86% 75.76% 138.26% 122.35% 115.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 180.01 241.56 159.80 119.34 141.72 123.61 128.34 5.80%
  YoY % -25.48% 51.16% 33.90% -15.79% 14.65% -3.69% -
  Horiz. % 140.26% 188.22% 124.51% 92.99% 110.43% 96.31% 100.00%
EPS 24.20 30.64 19.75 15.60 13.71 15.15 10.63 14.69%
  YoY % -21.02% 55.14% 26.60% 13.79% -9.50% 42.52% -
  Horiz. % 227.66% 288.24% 185.79% 146.75% 128.97% 142.52% 100.00%
DPS 3.16 3.64 3.51 4.95 4.73 3.21 4.12 -4.32%
  YoY % -13.19% 3.70% -29.09% 4.65% 47.35% -22.09% -
  Horiz. % 76.70% 88.35% 85.19% 120.15% 114.81% 77.91% 100.00%
NAPS 2.7179 2.5325 1.3537 1.6443 1.4551 1.3756 1.2000 14.59%
  YoY % 7.32% 87.08% -17.67% 13.00% 5.78% 14.63% -
  Horiz. % 226.49% 211.04% 112.81% 137.02% 121.26% 114.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.4000 3.5400 1.9900 2.5300 2.6600 1.8000 1.6500 -
P/RPS 1.49 1.13 0.84 0.95 0.85 0.66 0.58 17.02%
  YoY % 31.86% 34.52% -11.58% 11.76% 28.79% 13.79% -
  Horiz. % 256.90% 194.83% 144.83% 163.79% 146.55% 113.79% 100.00%
P/EPS 11.10 8.95 6.82 7.31 8.74 5.36 7.05 7.86%
  YoY % 24.02% 31.23% -6.70% -16.36% 63.06% -23.97% -
  Horiz. % 157.45% 126.95% 96.74% 103.69% 123.97% 76.03% 100.00%
EY 9.01 11.18 14.67 13.68 11.44 18.66 14.18 -7.28%
  YoY % -19.41% -23.79% 7.24% 19.58% -38.69% 31.59% -
  Horiz. % 63.54% 78.84% 103.46% 96.47% 80.68% 131.59% 100.00%
DY 1.18 1.33 2.61 4.35 3.95 3.94 5.50 -22.62%
  YoY % -11.28% -49.04% -40.00% 10.13% 0.25% -28.36% -
  Horiz. % 21.45% 24.18% 47.45% 79.09% 71.82% 71.64% 100.00%
P/NAPS 0.99 1.08 1.00 0.69 0.82 0.59 0.62 8.11%
  YoY % -8.33% 8.00% 44.93% -15.85% 38.98% -4.84% -
  Horiz. % 159.68% 174.19% 161.29% 111.29% 132.26% 95.16% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 -
Price 3.3300 3.5000 2.3400 2.5000 2.5200 1.8900 1.6100 -
P/RPS 1.46 1.12 0.99 0.94 0.80 0.69 0.57 16.96%
  YoY % 30.36% 13.13% 5.32% 17.50% 15.94% 21.05% -
  Horiz. % 256.14% 196.49% 173.68% 164.91% 140.35% 121.05% 100.00%
P/EPS 10.87 8.85 8.02 7.22 8.28 5.63 6.88 7.92%
  YoY % 22.82% 10.35% 11.08% -12.80% 47.07% -18.17% -
  Horiz. % 157.99% 128.63% 116.57% 104.94% 120.35% 81.83% 100.00%
EY 9.20 11.30 12.47 13.85 12.08 17.78 14.53 -7.33%
  YoY % -18.58% -9.38% -9.96% 14.65% -32.06% 22.37% -
  Horiz. % 63.32% 77.77% 85.82% 95.32% 83.14% 122.37% 100.00%
DY 1.20 1.34 2.22 4.40 4.17 3.76 5.63 -22.70%
  YoY % -10.45% -39.64% -49.55% 5.52% 10.90% -33.21% -
  Horiz. % 21.31% 23.80% 39.43% 78.15% 74.07% 66.79% 100.00%
P/NAPS 0.97 1.07 1.17 0.68 0.78 0.62 0.61 8.03%
  YoY % -9.35% -8.55% 72.06% -12.82% 25.81% 1.64% -
  Horiz. % 159.02% 175.41% 191.80% 111.48% 127.87% 101.64% 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
 
 

255  465  626  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.98+0.135 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 MTRONIC 0.145+0.025 
 SAPNRG 0.125+0.005 
 INIX 0.33+0.065 
 BINTAI 1.15+0.01 
 KNM 0.22+0.01 

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. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
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