[MFCB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

30-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 27.09%

YoY- 26.4%

Quarter Report

Interim financial report 2016.Q1.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	600,738	840,670	830,964	871,628	588,686	572,653	567,448	3.85%
YoY %	-28.54%	1.17%	-4.67%	48.06%	2.80%	0.92%	-	-
Horiz. %	105.87%	148.15%	146.44%	153.60%	103.74%	100.92%	100.00%	-
PBT	137,560	186,337	176,604	161,236	147,524	150,585	135,594	0.95%
YoY %	-26.18%	5.51%	9.53%	9.29%	-2.03%	11.06%	-	-
Horiz. %	101.45%	137.42%	130.24%	118.91%	108.80%	111.06%	100.00%	-
Tax	-22,004	-36,792	-40,970	-35,336	-39,870	-36,473	-33,630	-24.53%
YoY %	40.19%	10.20%	-15.94%	11.37%	-9.31%	-8.45%	-	-
Horiz. %	65.43%	109.40%	121.83%	105.07%	118.55%	108.45%	100.00%	-
NP	115,556	149,545	135,634	125,900	107,654	114,112	101,964	8.65%
YoY %	-22.73%	10.26%	7.73%	16.95%	-5.66%	11.91%	-	-
Horiz. %	113.33%	146.66%	133.02%	123.47%	105.58%	111.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,741	114,874	100,496	94,380	74,264	83,737	72,534	40.23%
YoY %	5.11%	14.31%	6.48%	27.09%	-11.31%	15.45%	-	-
Horiz. %	166.46%	158.37%	138.55%	130.12%	102.39%	115.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.00%	19.74%	23.20%	21.92%	27.03%	24.22%	24.80%	-
YoY %	-18.95%	-14.91%	5.84%	-18.90%	11.60%	-2.34%	-	-
Horiz. %	64.52%	79.60%	93.55%	88.39%	108.99%	97.66%	100.00%	-
Total Cost	485,182	691,125	695,330	745,728	481,032	458,541	465,484	2.78%
YoY %	-29.80%	-0.60%	-6.76%	55.03%	4.90%	-1.49%	-	-
Horiz. %	104.23%	148.47%	149.38%	160.20%	103.34%	98.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,057,434	969,968	870,757	670,312	813,028	812,875	761,406	24.35%
YoY %	9.02%	11.39%	29.90%	-17.55%	0.02%	6.76%	-	-
Horiz. %	138.88%	127.39%	114.36%	88.04%	106.78%	106.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	17,278	8,919	12,483	-	17,819	8,908	13,358	18.62%
YoY %	93.72%	-28.55%	0.00%	-	100.03%	-33.31%	-	-
Horiz. %	129.35%	66.77%	93.45%	-	133.40%	66.69%	100.00%	-
Div Payout %	14.31%	7.76%	12.42%	-	24.00%	10.64%	18.42%	-
YoY %	84.41%	-37.52%	0.00%	-	125.56%	-42.24%	-	-
Horiz. %	77.69%	42.13%	67.43%	-	130.29%	57.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,057,434	969,968	870,757	670,312	813,028	812,875	761,406	24.35%
YoY %	9.02%	11.39%	29.90%	-17.55%	0.02%	6.76%	-	-
Horiz. %	138.88%	127.39%	114.36%	88.04%	106.78%	106.76%	100.00%	-
NOSH	345,566	401,900	312,099	223,437	222,747	222,705	222,633	33.87%
YoY %	-14.02%	28.77%	39.68%	0.31%	0.02%	0.03%	-	-
Horiz. %	155.22%	180.52%	140.19%	100.36%	100.05%	100.03%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	19.24%	17.79%	16.32%	14.44%	18.29%	19.93%	17.97%	-
YoY %	8.15%	9.01%	13.02%	-21.05%	-8.23%	10.91%	-	-
Horiz. %	107.07%	99.00%	90.82%	80.36%	101.78%	110.91%	100.00%	-
ROE	11.42%	11.84%	11.54%	14.08%	9.13%	10.30%	9.53%	-
YoY %	-3.55%	2.60%	-18.04%	54.22%	-11.36%	8.08%	-	-
Horiz. %	119.83%	124.24%	121.09%	147.74%	95.80%	108.08%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	173.84	251.34	266.25	390.10	264.28	257.13	254.88	-22.42%
YoY %	-30.83%	-5.60%	-31.75%	47.61%	2.78%	0.88%	-	-
Horiz. %	68.20%	98.61%	104.46%	153.05%	103.69%	100.88%	100.00%	-
EPS	34.19	34.35	32.20	37.04	33.34	37.60	32.58	3.25%
YoY %	-0.47%	6.68%	-13.07%	11.10%	-11.33%	15.41%	-	-
Horiz. %	104.94%	105.43%	98.83%	113.69%	102.33%	115.41%	100.00%	-
DPS	5.00	2.67	4.00	0.00	8.00	4.00	6.00	-11.39%
YoY %	87.27%	-33.25%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	83.33%	44.50%	66.67%	0.00%	133.33%	66.67%	100.00%	-
NAPS	3.06	2.90	2.79	3.00	3.65	3.65	3.42	-7.11%
YoY %	5.52%	3.94%	-7.00%	-17.81%	0.00%	6.73%	-	-
Horiz. %	89.47%	84.80%	81.58%	87.72%	106.73%	106.73%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 223,437
RPS	60.78	85.06	84.08	88.19	59.56	57.94	57.41	3.85%
YoY %	-28.54%	1.17%	-4.66%	48.07%	2.80%	0.92%	-	-
Horiz. %	105.87%	148.16%	146.46%	153.61%	103.74%	100.92%	100.00%	-
EPS	12.22	11.62	10.17	9.55	7.51	8.47	7.34	40.25%
YoY %	5.16%	14.26%	6.49%	27.16%	-11.33%	15.40%	-	-
Horiz. %	166.49%	158.31%	138.56%	130.11%	102.32%	115.40%	100.00%	-
DPS	1.75	0.90	1.26	0.00	1.80	0.90	1.35	18.79%
YoY %	94.44%	-28.57%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	129.63%	66.67%	93.33%	0.00%	133.33%	66.67%	100.00%	-
NAPS	1.0699	0.9814	0.881	0.6782	0.8226	0.8225	0.7704	24.35%
YoY %	9.02%	11.40%	29.90%	-17.55%	0.01%	6.76%	-	-
Horiz. %	138.88%	127.39%	114.36%	88.03%	106.78%	106.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.15	1.99	1.76	1.84	2.49	2.53	2.26	-
P/RPS	1.24	0.79	0.66	0.47	0.94	0.98	0.89	24.61%
YoY %	56.96%	19.70%	40.43%	-50.00%	-4.08%	10.11%	-	-
Horiz. %	139.33%	88.76%	74.16%	52.81%	105.62%	110.11%	100.00%	-
P/EPS	6.15	5.79	5.47	4.36	7.47	6.73	6.94	-7.70%
YoY %	6.22%	5.85%	25.46%	-41.63%	11.00%	-3.03%	-	-
Horiz. %	88.62%	83.43%	78.82%	62.82%	107.64%	96.97%	100.00%	-
EY	16.25	17.26	18.30	22.96	13.39	14.86	14.42	8.25%
YoY %	-5.85%	-5.68%	-20.30%	71.47%	-9.89%	3.05%	-	-
Horiz. %	112.69%	119.69%	126.91%	159.22%	92.86%	103.05%	100.00%	-
DY	2.33	1.34	2.27	0.00	3.21	1.58	2.65	-8.18%
YoY %	73.88%	-40.97%	0.00%	0.00%	103.16%	-40.38%	-	-
Horiz. %	87.92%	50.57%	85.66%	0.00%	121.13%	59.62%	100.00%	-
P/NAPS	0.70	0.69	0.63	0.61	0.68	0.69	0.66	3.98%
YoY %	1.45%	9.52%	3.28%	-10.29%	-1.45%	4.55%	-	-
Horiz. %	106.06%	104.55%	95.45%	92.42%	103.03%	104.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	25/11/16	29/08/16	30/05/16	25/02/16	23/11/15	27/08/15	-
Price	2.81	2.34	2.06	1.70	2.30	2.50	2.00	-
P/RPS	1.62	0.93	0.77	0.44	0.87	0.97	0.78	62.42%
YoY %	74.19%	20.78%	75.00%	-49.43%	-10.31%	24.36%	-	-
Horiz. %	207.69%	119.23%	98.72%	56.41%	111.54%	124.36%	100.00%	-
P/EPS	8.04	6.81	6.40	4.02	6.90	6.65	6.14	19.59%
YoY %	18.06%	6.41%	59.20%	-41.74%	3.76%	8.31%	-	-
Horiz. %	130.94%	110.91%	104.23%	65.47%	112.38%	108.31%	100.00%	-
EY	12.43	14.68	15.63	24.85	14.50	15.04	16.29	-16.42%
YoY %	-15.33%	-6.08%	-37.10%	71.38%	-3.59%	-7.67%	-	-
Horiz. %	76.30%	90.12%	95.95%	152.55%	89.01%	92.33%	100.00%	-
DY	1.78	1.14	1.94	0.00	3.48	1.60	3.00	-29.27%
YoY %	56.14%	-41.24%	0.00%	0.00%	117.50%	-46.67%	-	-
Horiz. %	59.33%	38.00%	64.67%	0.00%	116.00%	53.33%	100.00%	-
P/NAPS	0.92	0.81	0.74	0.57	0.63	0.68	0.58	35.82%
YoY %	13.58%	9.46%	29.82%	-9.52%	-7.35%	17.24%	-	-
Horiz. %	158.62%	139.66%	127.59%	98.28%	108.62%	117.24%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos