Highlights

[MFCB] YoY TTM Result on 2014-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -0.55%    YoY -     23.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 806,059 670,753 639,480 663,663 618,894 630,045 533,963 7.10%
  YoY % 20.17% 4.89% -3.64% 7.23% -1.77% 17.99% -
  Horiz. % 150.96% 125.62% 119.76% 124.29% 115.91% 117.99% 100.00%
PBT 193,509 154,412 154,784 156,123 130,192 135,650 139,616 5.59%
  YoY % 25.32% -0.24% -0.86% 19.92% -4.02% -2.84% -
  Horiz. % 138.60% 110.60% 110.86% 111.82% 93.25% 97.16% 100.00%
Tax -34,550 -40,018 -46,631 -47,705 -36,159 -29,398 -25,460 5.22%
  YoY % 13.66% 14.18% 2.25% -31.93% -23.00% -15.47% -
  Horiz. % 135.70% 157.18% 183.15% 187.37% 142.02% 115.47% 100.00%
NP 158,959 114,394 108,153 108,418 94,033 106,252 114,156 5.67%
  YoY % 38.96% 5.77% -0.24% 15.30% -11.50% -6.92% -
  Horiz. % 139.25% 100.21% 94.74% 94.97% 82.37% 93.08% 100.00%
NP to SH 134,523 79,192 72,932 73,640 59,548 67,711 77,532 9.61%
  YoY % 69.87% 8.58% -0.96% 23.66% -12.06% -12.67% -
  Horiz. % 173.51% 102.14% 94.07% 94.98% 76.80% 87.33% 100.00%
Tax Rate 17.85 % 25.92 % 30.13 % 30.56 % 27.77 % 21.67 % 18.24 % -0.36%
  YoY % -31.13% -13.97% -1.41% 10.05% 28.15% 18.80% -
  Horiz. % 97.86% 142.11% 165.19% 167.54% 152.25% 118.80% 100.00%
Total Cost 647,100 556,359 531,327 555,245 524,861 523,793 419,807 7.47%
  YoY % 16.31% 4.71% -4.31% 5.79% 0.20% 24.77% -
  Horiz. % 154.14% 132.53% 126.56% 132.26% 125.02% 124.77% 100.00%
Net Worth 1,212,845 670,312 756,469 683,709 633,726 588,032 524,525 14.98%
  YoY % 80.94% -11.39% 10.64% 7.89% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 16,607 17,802 11,131 16,705 15,947 20,458 17,201 -0.58%
  YoY % -6.71% 59.93% -33.37% 4.75% -22.05% 18.93% -
  Horiz. % 96.54% 103.49% 64.71% 97.11% 92.71% 118.93% 100.00%
Div Payout % 12.35 % 22.48 % 15.26 % 22.69 % 26.78 % 30.21 % 22.19 % -9.30%
  YoY % -45.06% 47.31% -32.75% -15.27% -11.35% 36.14% -
  Horiz. % 55.66% 101.31% 68.77% 102.25% 120.68% 136.14% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,212,845 670,312 756,469 683,709 633,726 588,032 524,525 14.98%
  YoY % 80.94% -11.39% 10.64% 7.89% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
NOSH 381,397 223,437 222,491 222,706 223,143 231,508 228,054 8.94%
  YoY % 70.70% 0.43% -0.10% -0.20% -3.61% 1.51% -
  Horiz. % 167.24% 97.98% 97.56% 97.66% 97.85% 101.51% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.72 % 17.05 % 16.91 % 16.34 % 15.19 % 16.86 % 21.38 % -1.34%
  YoY % 15.66% 0.83% 3.49% 7.57% -9.91% -21.14% -
  Horiz. % 92.24% 79.75% 79.09% 76.43% 71.05% 78.86% 100.00%
ROE 11.09 % 11.81 % 9.64 % 10.77 % 9.40 % 11.51 % 14.78 % -4.67%
  YoY % -6.10% 22.51% -10.49% 14.57% -18.33% -22.12% -
  Horiz. % 75.03% 79.91% 65.22% 72.87% 63.60% 77.88% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 211.34 300.20 287.42 298.00 277.35 272.15 234.14 -1.69%
  YoY % -29.60% 4.45% -3.55% 7.45% 1.91% 16.23% -
  Horiz. % 90.26% 128.21% 122.76% 127.27% 118.45% 116.23% 100.00%
EPS 35.27 35.44 32.78 33.07 26.69 29.25 34.00 0.61%
  YoY % -0.48% 8.11% -0.88% 23.90% -8.75% -13.97% -
  Horiz. % 103.74% 104.24% 96.41% 97.26% 78.50% 86.03% 100.00%
DPS 4.35 8.00 5.00 7.50 7.10 9.00 7.50 -8.67%
  YoY % -45.62% 60.00% -33.33% 5.63% -21.11% 20.00% -
  Horiz. % 58.00% 106.67% 66.67% 100.00% 94.67% 120.00% 100.00%
NAPS 3.1800 3.0000 3.4000 3.0700 2.8400 2.5400 2.3000 5.54%
  YoY % 6.00% -11.76% 10.75% 8.10% 11.81% 10.43% -
  Horiz. % 138.26% 130.43% 147.83% 133.48% 123.48% 110.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 163.11 135.73 129.40 134.30 125.24 127.49 108.05 7.10%
  YoY % 20.17% 4.89% -3.65% 7.23% -1.76% 17.99% -
  Horiz. % 150.96% 125.62% 119.76% 124.29% 115.91% 117.99% 100.00%
EPS 27.22 16.03 14.76 14.90 12.05 13.70 15.69 9.61%
  YoY % 69.81% 8.60% -0.94% 23.65% -12.04% -12.68% -
  Horiz. % 173.49% 102.17% 94.07% 94.96% 76.80% 87.32% 100.00%
DPS 3.36 3.60 2.25 3.38 3.23 4.14 3.48 -0.58%
  YoY % -6.67% 60.00% -33.43% 4.64% -21.98% 18.97% -
  Horiz. % 96.55% 103.45% 64.66% 97.13% 92.82% 118.97% 100.00%
NAPS 2.4543 1.3564 1.5308 1.3835 1.2824 1.1899 1.0614 14.98%
  YoY % 80.94% -11.39% 10.65% 7.88% 7.77% 12.11% -
  Horiz. % 231.23% 127.79% 144.22% 130.35% 120.82% 112.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.9200 1.8400 2.5200 2.2600 1.5800 1.6400 1.7200 -
P/RPS 1.38 0.61 0.88 0.76 0.57 0.60 0.73 11.19%
  YoY % 126.23% -30.68% 15.79% 33.33% -5.00% -17.81% -
  Horiz. % 189.04% 83.56% 120.55% 104.11% 78.08% 82.19% 100.00%
P/EPS 8.28 5.19 7.69 6.83 5.92 5.61 5.06 8.55%
  YoY % 59.54% -32.51% 12.59% 15.37% 5.53% 10.87% -
  Horiz. % 163.64% 102.57% 151.98% 134.98% 117.00% 110.87% 100.00%
EY 12.08 19.26 13.01 14.63 16.89 17.83 19.77 -7.88%
  YoY % -37.28% 48.04% -11.07% -13.38% -5.27% -9.81% -
  Horiz. % 61.10% 97.42% 65.81% 74.00% 85.43% 90.19% 100.00%
DY 1.49 4.35 1.98 3.32 4.49 5.49 4.36 -16.37%
  YoY % -65.75% 119.70% -40.36% -26.06% -18.21% 25.92% -
  Horiz. % 34.17% 99.77% 45.41% 76.15% 102.98% 125.92% 100.00%
P/NAPS 0.92 0.61 0.74 0.74 0.56 0.65 0.75 3.46%
  YoY % 50.82% -17.57% 0.00% 32.14% -13.85% -13.33% -
  Horiz. % 122.67% 81.33% 98.67% 98.67% 74.67% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 -
Price 4.0000 1.7000 2.4200 2.2900 1.7900 1.6600 1.7400 -
P/RPS 1.89 0.57 0.84 0.77 0.65 0.61 0.74 16.90%
  YoY % 231.58% -32.14% 9.09% 18.46% 6.56% -17.57% -
  Horiz. % 255.41% 77.03% 113.51% 104.05% 87.84% 82.43% 100.00%
P/EPS 11.34 4.80 7.38 6.93 6.71 5.68 5.12 14.16%
  YoY % 136.25% -34.96% 6.49% 3.28% 18.13% 10.94% -
  Horiz. % 221.48% 93.75% 144.14% 135.35% 131.05% 110.94% 100.00%
EY 8.82 20.85 13.55 14.44 14.91 17.62 19.54 -12.41%
  YoY % -57.70% 53.87% -6.16% -3.15% -15.38% -9.83% -
  Horiz. % 45.14% 106.70% 69.34% 73.90% 76.31% 90.17% 100.00%
DY 1.09 4.71 2.07 3.28 3.97 5.42 4.31 -20.46%
  YoY % -76.86% 127.54% -36.89% -17.38% -26.75% 25.75% -
  Horiz. % 25.29% 109.28% 48.03% 76.10% 92.11% 125.75% 100.00%
P/NAPS 1.26 0.57 0.71 0.75 0.63 0.65 0.76 8.78%
  YoY % 121.05% -19.72% -5.33% 19.05% -3.08% -14.47% -
  Horiz. % 165.79% 75.00% 93.42% 98.68% 82.89% 85.53% 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
 
 

440  310  622  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.270.00 
 TNLOGIS 0.875+0.11 
 TDM 0.29+0.025 

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!
PARTNERS & BROKERS