Highlights

[MFCB] YoY TTM Result on 2017-03-31 [#1]

Stock [MFCB]: MEGA FIRST CORP BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     11.41%    YoY -     69.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 640,778 880,773 1,083,188 806,059 670,753 639,480 663,663 -0.58%
  YoY % -27.25% -18.69% 34.38% 20.17% 4.89% -3.64% -
  Horiz. % 96.55% 132.71% 163.21% 121.46% 101.07% 96.36% 100.00%
PBT 209,954 198,702 214,997 193,509 154,412 154,784 156,123 5.06%
  YoY % 5.66% -7.58% 11.10% 25.32% -0.24% -0.86% -
  Horiz. % 134.48% 127.27% 137.71% 123.95% 98.90% 99.14% 100.00%
Tax -6,102 -38,297 -41,219 -34,550 -40,018 -46,631 -47,705 -29.00%
  YoY % 84.07% 7.09% -19.30% 13.66% 14.18% 2.25% -
  Horiz. % 12.79% 80.28% 86.40% 72.42% 83.89% 97.75% 100.00%
NP 203,852 160,405 173,778 158,959 114,394 108,153 108,418 11.09%
  YoY % 27.09% -7.70% 9.32% 38.96% 5.77% -0.24% -
  Horiz. % 188.02% 147.95% 160.29% 146.62% 105.51% 99.76% 100.00%
NP to SH 177,415 131,418 132,463 134,523 79,192 72,932 73,640 15.77%
  YoY % 35.00% -0.79% -1.53% 69.87% 8.58% -0.96% -
  Horiz. % 240.92% 178.46% 179.88% 182.68% 107.54% 99.04% 100.00%
Tax Rate 2.91 % 19.27 % 19.17 % 17.85 % 25.92 % 30.13 % 30.56 % -32.40%
  YoY % -84.90% 0.52% 7.39% -31.13% -13.97% -1.41% -
  Horiz. % 9.52% 63.06% 62.73% 58.41% 84.82% 98.59% 100.00%
Total Cost 436,926 720,368 909,410 647,100 556,359 531,327 555,245 -3.91%
  YoY % -39.35% -20.79% 40.54% 16.31% 4.71% -4.31% -
  Horiz. % 78.69% 129.74% 163.79% 116.54% 100.20% 95.69% 100.00%
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 24,136 15,681 15,431 16,607 17,802 11,131 16,705 6.32%
  YoY % 53.92% 1.61% -7.08% -6.71% 59.93% -33.37% -
  Horiz. % 144.49% 93.87% 92.38% 99.41% 106.57% 66.63% 100.00%
Div Payout % 13.60 % 11.93 % 11.65 % 12.35 % 22.48 % 15.26 % 22.69 % -8.17%
  YoY % 14.00% 2.40% -5.67% -45.06% 47.31% -32.75% -
  Horiz. % 59.94% 52.58% 51.34% 54.43% 99.07% 67.25% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.56%
  YoY % 18.63% 12.41% 0.75% 80.94% -11.39% 10.64% -
  Horiz. % 238.34% 200.91% 178.72% 177.39% 98.04% 110.64% 100.00%
NOSH 425,462 397,000 390,390 381,397 223,437 222,491 222,706 11.38%
  YoY % 7.17% 1.69% 2.36% 70.70% 0.43% -0.10% -
  Horiz. % 191.04% 178.26% 175.29% 171.26% 100.33% 99.90% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 31.81 % 18.21 % 16.04 % 19.72 % 17.05 % 16.91 % 16.34 % 11.73%
  YoY % 74.68% 13.53% -18.66% 15.66% 0.83% 3.49% -
  Horiz. % 194.68% 111.44% 98.16% 120.69% 104.35% 103.49% 100.00%
ROE 10.89 % 9.57 % 10.84 % 11.09 % 11.81 % 9.64 % 10.77 % 0.18%
  YoY % 13.79% -11.72% -2.25% -6.10% 22.51% -10.49% -
  Horiz. % 101.11% 88.86% 100.65% 102.97% 109.66% 89.51% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 150.61 221.86 277.46 211.34 300.20 287.42 298.00 -10.74%
  YoY % -32.11% -20.04% 31.29% -29.60% 4.45% -3.55% -
  Horiz. % 50.54% 74.45% 93.11% 70.92% 100.74% 96.45% 100.00%
EPS 41.70 33.10 33.93 35.27 35.44 32.78 33.07 3.94%
  YoY % 25.98% -2.45% -3.80% -0.48% 8.11% -0.88% -
  Horiz. % 126.10% 100.09% 102.60% 106.65% 107.17% 99.12% 100.00%
DPS 5.67 4.00 3.95 4.35 8.00 5.00 7.50 -4.55%
  YoY % 41.75% 1.27% -9.20% -45.62% 60.00% -33.33% -
  Horiz. % 75.60% 53.33% 52.67% 58.00% 106.67% 66.67% 100.00%
NAPS 3.8300 3.4600 3.1300 3.1800 3.0000 3.4000 3.0700 3.75%
  YoY % 10.69% 10.54% -1.57% 6.00% -11.76% 10.75% -
  Horiz. % 124.76% 112.70% 101.95% 103.58% 97.72% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 129.67 178.23 219.19 163.11 135.73 129.40 134.30 -0.58%
  YoY % -27.25% -18.69% 34.38% 20.17% 4.89% -3.65% -
  Horiz. % 96.55% 132.71% 163.21% 121.45% 101.06% 96.35% 100.00%
EPS 35.90 26.59 26.80 27.22 16.03 14.76 14.90 15.77%
  YoY % 35.01% -0.78% -1.54% 69.81% 8.60% -0.94% -
  Horiz. % 240.94% 178.46% 179.87% 182.68% 107.58% 99.06% 100.00%
DPS 4.88 3.17 3.12 3.36 3.60 2.25 3.38 6.31%
  YoY % 53.94% 1.60% -7.14% -6.67% 60.00% -33.43% -
  Horiz. % 144.38% 93.79% 92.31% 99.41% 106.51% 66.57% 100.00%
NAPS 3.2974 2.7796 2.4726 2.4543 1.3564 1.5308 1.3835 15.56%
  YoY % 18.63% 12.42% 0.75% 80.94% -11.39% 10.65% -
  Horiz. % 238.34% 200.91% 178.72% 177.40% 98.04% 110.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.4300 3.8500 3.2300 2.9200 1.8400 2.5200 2.2600 -
P/RPS 2.94 1.74 1.16 1.38 0.61 0.88 0.76 25.27%
  YoY % 68.97% 50.00% -15.94% 126.23% -30.68% 15.79% -
  Horiz. % 386.84% 228.95% 152.63% 181.58% 80.26% 115.79% 100.00%
P/EPS 10.62 11.63 9.52 8.28 5.19 7.69 6.83 7.63%
  YoY % -8.68% 22.16% 14.98% 59.54% -32.51% 12.59% -
  Horiz. % 155.49% 170.28% 139.39% 121.23% 75.99% 112.59% 100.00%
EY 9.41 8.60 10.50 12.08 19.26 13.01 14.63 -7.08%
  YoY % 9.42% -18.10% -13.08% -37.28% 48.04% -11.07% -
  Horiz. % 64.32% 58.78% 71.77% 82.57% 131.65% 88.93% 100.00%
DY 1.28 1.04 1.22 1.49 4.35 1.98 3.32 -14.68%
  YoY % 23.08% -14.75% -18.12% -65.75% 119.70% -40.36% -
  Horiz. % 38.55% 31.33% 36.75% 44.88% 131.02% 59.64% 100.00%
P/NAPS 1.16 1.11 1.03 0.92 0.61 0.74 0.74 7.77%
  YoY % 4.50% 7.77% 11.96% 50.82% -17.57% 0.00% -
  Horiz. % 156.76% 150.00% 139.19% 124.32% 82.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 -
Price 6.0500 3.3900 3.5500 4.0000 1.7000 2.4200 2.2900 -
P/RPS 4.02 1.53 1.28 1.89 0.57 0.84 0.77 31.68%
  YoY % 162.75% 19.53% -32.28% 231.58% -32.14% 9.09% -
  Horiz. % 522.08% 198.70% 166.23% 245.45% 74.03% 109.09% 100.00%
P/EPS 14.51 10.24 10.46 11.34 4.80 7.38 6.93 13.09%
  YoY % 41.70% -2.10% -7.76% 136.25% -34.96% 6.49% -
  Horiz. % 209.38% 147.76% 150.94% 163.64% 69.26% 106.49% 100.00%
EY 6.89 9.76 9.56 8.82 20.85 13.55 14.44 -11.59%
  YoY % -29.41% 2.09% 8.39% -57.70% 53.87% -6.16% -
  Horiz. % 47.71% 67.59% 66.20% 61.08% 144.39% 93.84% 100.00%
DY 0.94 1.18 1.11 1.09 4.71 2.07 3.28 -18.79%
  YoY % -20.34% 6.31% 1.83% -76.86% 127.54% -36.89% -
  Horiz. % 28.66% 35.98% 33.84% 33.23% 143.60% 63.11% 100.00%
P/NAPS 1.58 0.98 1.13 1.26 0.57 0.71 0.75 13.21%
  YoY % 61.22% -13.27% -10.32% 121.05% -19.72% -5.33% -
  Horiz. % 210.67% 130.67% 150.67% 168.00% 76.00% 94.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

235  450  631  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 PHB 0.035+0.005 
 HWGB 1.00+0.155 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 SAPNRG 0.125+0.005 
 INIX 0.355+0.09 
 BINTAI 1.140.00 
 TOPBLDS 0.115-0.015 
 DAYA 0.015-0.005 

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