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 - 988,352
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.00 120.78 79.90 59.67 70.86 61.81 64.17 5.80%
  YoY % -25.48% 51.16% 33.90% -15.79% 14.64% -3.68% -
  Horiz. % 140.25% 188.22% 124.51% 92.99% 110.43% 96.32% 100.00%
EPS 12.10 15.32 9.88 7.80 6.86 7.58 5.32 14.67%
  YoY % -21.02% 55.06% 26.67% 13.70% -9.50% 42.48% -
  Horiz. % 227.44% 287.97% 185.71% 146.62% 128.95% 142.48% 100.00%
DPS 1.58 1.82 1.76 2.48 2.37 1.61 2.06 -4.32%
  YoY % -13.19% 3.41% -29.03% 4.64% 47.20% -21.84% -
  Horiz. % 76.70% 88.35% 85.44% 120.39% 115.05% 78.16% 100.00%
NAPS 1.3589 1.2663 0.6768 0.8221 0.7275 0.6878 0.6000 14.59%
  YoY % 7.31% 87.10% -17.67% 13.00% 5.77% 14.63% -
  Horiz. % 226.48% 211.05% 112.80% 137.02% 121.25% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS