Highlights

[MFCB] YoY TTM Result on 2017-09-30 [#3]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     2.83%    YoY -     55.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 748,686 727,330 889,555 1,193,719 789,699 589,769 700,328 1.12%
  YoY % 2.94% -18.24% -25.48% 51.16% 33.90% -15.79% -
  Horiz. % 106.91% 103.86% 127.02% 170.45% 112.76% 84.21% 100.00%
PBT 367,349 144,747 196,892 237,400 174,338 150,668 154,242 15.55%
  YoY % 153.79% -26.48% -17.06% 36.17% 15.71% -2.32% -
  Horiz. % 238.16% 93.84% 127.65% 153.91% 113.03% 97.68% 100.00%
Tax -459 -30,703 -33,276 -50,386 -40,109 -41,710 -50,341 -54.26%
  YoY % 98.51% 7.73% 33.96% -25.62% 3.84% 17.15% -
  Horiz. % 0.91% 60.99% 66.10% 100.09% 79.67% 82.85% 100.00%
NP 366,890 114,044 163,616 187,014 134,229 108,958 103,901 23.38%
  YoY % 221.71% -30.30% -12.51% 39.32% 23.19% 4.87% -
  Horiz. % 353.11% 109.76% 157.47% 179.99% 129.19% 104.87% 100.00%
NP to SH 311,414 101,658 119,598 151,423 97,617 77,073 67,761 28.91%
  YoY % 206.33% -15.00% -21.02% 55.12% 26.66% 13.74% -
  Horiz. % 459.58% 150.02% 176.50% 223.47% 144.06% 113.74% 100.00%
Tax Rate 0.12 % 21.21 % 16.90 % 21.22 % 23.01 % 27.68 % 32.64 % -60.68%
  YoY % -99.43% 25.50% -20.36% -7.78% -16.87% -15.20% -
  Horiz. % 0.37% 64.98% 51.78% 65.01% 70.50% 84.80% 100.00%
Total Cost 381,796 613,286 725,939 1,006,705 655,470 480,811 596,427 -7.16%
  YoY % -37.75% -15.52% -27.89% 53.59% 36.33% -19.38% -
  Horiz. % 64.01% 102.83% 121.71% 168.79% 109.90% 80.62% 100.00%
Net Worth 1,785,814 1,417,887 1,343,113 1,251,501 668,944 812,553 719,074 16.35%
  YoY % 25.95% 5.57% 7.32% 87.09% -17.67% 13.00% -
  Horiz. % 248.35% 197.18% 186.78% 174.04% 93.03% 113.00% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 49,912 7,872 15,613 17,991 17,369 24,484 23,379 13.46%
  YoY % 533.98% -49.58% -13.22% 3.58% -29.06% 4.73% -
  Horiz. % 213.49% 33.67% 66.78% 76.96% 74.29% 104.73% 100.00%
Div Payout % 16.03 % 7.74 % 13.06 % 11.88 % 17.79 % 31.77 % 34.50 % -11.98%
  YoY % 107.11% -40.74% 9.93% -33.22% -44.00% -7.91% -
  Horiz. % 46.46% 22.43% 37.86% 34.43% 51.57% 92.09% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,785,814 1,417,887 1,343,113 1,251,501 668,944 812,553 719,074 16.35%
  YoY % 25.95% 5.57% 7.32% 87.09% -17.67% 13.00% -
  Horiz. % 248.35% 197.18% 186.78% 174.04% 93.03% 113.00% 100.00%
NOSH 448,697 399,405 390,440 382,722 334,472 222,617 222,623 12.38%
  YoY % 12.34% 2.30% 2.02% 14.43% 50.25% -0.00% -
  Horiz. % 201.55% 179.41% 175.38% 171.91% 150.24% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 49.00 % 15.68 % 18.39 % 15.67 % 17.00 % 18.47 % 14.84 % 22.01%
  YoY % 212.50% -14.74% 17.36% -7.82% -7.96% 24.46% -
  Horiz. % 330.19% 105.66% 123.92% 105.59% 114.56% 124.46% 100.00%
ROE 17.44 % 7.17 % 8.90 % 12.10 % 14.59 % 9.49 % 9.42 % 10.80%
  YoY % 143.24% -19.44% -26.45% -17.07% 53.74% 0.74% -
  Horiz. % 185.14% 76.11% 94.48% 128.45% 154.88% 100.74% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 166.86 182.10 227.83 311.90 236.10 264.92 314.58 -10.02%
  YoY % -8.37% -20.07% -26.95% 32.11% -10.88% -15.79% -
  Horiz. % 53.04% 57.89% 72.42% 99.15% 75.05% 84.21% 100.00%
EPS 69.40 25.45 30.63 39.56 29.19 34.62 30.44 14.71%
  YoY % 172.69% -16.91% -22.57% 35.53% -15.68% 13.73% -
  Horiz. % 227.99% 83.61% 100.62% 129.96% 95.89% 113.73% 100.00%
DPS 11.12 2.00 4.00 4.70 5.19 11.00 10.50 0.96%
  YoY % 456.00% -50.00% -14.89% -9.44% -52.82% 4.76% -
  Horiz. % 105.90% 19.05% 38.10% 44.76% 49.43% 104.76% 100.00%
NAPS 3.9800 3.5500 3.4400 3.2700 2.0000 3.6500 3.2300 3.54%
  YoY % 12.11% 3.20% 5.20% 63.50% -45.21% 13.00% -
  Horiz. % 123.22% 109.91% 106.50% 101.24% 61.92% 113.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 151.50 147.18 180.01 241.56 159.80 119.34 141.72 1.12%
  YoY % 2.94% -18.24% -25.48% 51.16% 33.90% -15.79% -
  Horiz. % 106.90% 103.85% 127.02% 170.45% 112.76% 84.21% 100.00%
EPS 63.02 20.57 24.20 30.64 19.75 15.60 13.71 28.92%
  YoY % 206.37% -15.00% -21.02% 55.14% 26.60% 13.79% -
  Horiz. % 459.66% 150.04% 176.51% 223.49% 144.06% 113.79% 100.00%
DPS 10.10 1.59 3.16 3.64 3.51 4.95 4.73 13.46%
  YoY % 535.22% -49.68% -13.19% 3.70% -29.09% 4.65% -
  Horiz. % 213.53% 33.62% 66.81% 76.96% 74.21% 104.65% 100.00%
NAPS 3.6137 2.8692 2.7179 2.5325 1.3537 1.6443 1.4551 16.35%
  YoY % 25.95% 5.57% 7.32% 87.08% -17.67% 13.00% -
  Horiz. % 248.35% 197.18% 186.78% 174.04% 93.03% 113.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 7.1800 4.0800 3.4000 3.5400 1.9900 2.5300 2.6600 -
P/RPS 4.30 2.24 1.49 1.13 0.84 0.95 0.85 30.99%
  YoY % 91.96% 50.34% 31.86% 34.52% -11.58% 11.76% -
  Horiz. % 505.88% 263.53% 175.29% 132.94% 98.82% 111.76% 100.00%
P/EPS 10.35 16.03 11.10 8.95 6.82 7.31 8.74 2.86%
  YoY % -35.43% 44.41% 24.02% 31.23% -6.70% -16.36% -
  Horiz. % 118.42% 183.41% 127.00% 102.40% 78.03% 83.64% 100.00%
EY 9.67 6.24 9.01 11.18 14.67 13.68 11.44 -2.76%
  YoY % 54.97% -30.74% -19.41% -23.79% 7.24% 19.58% -
  Horiz. % 84.53% 54.55% 78.76% 97.73% 128.23% 119.58% 100.00%
DY 1.55 0.49 1.18 1.33 2.61 4.35 3.95 -14.42%
  YoY % 216.33% -58.47% -11.28% -49.04% -40.00% 10.13% -
  Horiz. % 39.24% 12.41% 29.87% 33.67% 66.08% 110.13% 100.00%
P/NAPS 1.80 1.15 0.99 1.08 1.00 0.69 0.82 13.99%
  YoY % 56.52% 16.16% -8.33% 8.00% 44.93% -15.85% -
  Horiz. % 219.51% 140.24% 120.73% 131.71% 121.95% 84.15% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 -
Price 7.3500 4.7500 3.3300 3.5000 2.3400 2.5000 2.5200 -
P/RPS 4.40 2.61 1.46 1.12 0.99 0.94 0.80 32.83%
  YoY % 68.58% 78.77% 30.36% 13.13% 5.32% 17.50% -
  Horiz. % 550.00% 326.25% 182.50% 140.00% 123.75% 117.50% 100.00%
P/EPS 10.59 18.66 10.87 8.85 8.02 7.22 8.28 4.18%
  YoY % -43.25% 71.67% 22.82% 10.35% 11.08% -12.80% -
  Horiz. % 127.90% 225.36% 131.28% 106.88% 96.86% 87.20% 100.00%
EY 9.44 5.36 9.20 11.30 12.47 13.85 12.08 -4.02%
  YoY % 76.12% -41.74% -18.58% -9.38% -9.96% 14.65% -
  Horiz. % 78.15% 44.37% 76.16% 93.54% 103.23% 114.65% 100.00%
DY 1.51 0.42 1.20 1.34 2.22 4.40 4.17 -15.56%
  YoY % 259.52% -65.00% -10.45% -39.64% -49.55% 5.52% -
  Horiz. % 36.21% 10.07% 28.78% 32.13% 53.24% 105.52% 100.00%
P/NAPS 1.85 1.34 0.97 1.07 1.17 0.68 0.78 15.47%
  YoY % 38.06% 38.14% -9.35% -8.55% 72.06% -12.82% -
  Horiz. % 237.18% 171.79% 124.36% 137.18% 150.00% 87.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS