[MFCB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

27-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 8.08%

YoY- -6.56%

Quarter Report

MFCB_Interim financial report 4Q 2018 (for Bursa).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	727,330	820,882	880,773	874,119	889,555	968,662	1,083,188	-23.30%
YoY %	-11.40%	-6.80%	0.76%	-1.74%	-8.17%	-10.57%	-	-
Horiz. %	67.15%	75.78%	81.31%	80.70%	82.12%	89.43%	100.00%	-
PBT	144,747	177,380	198,702	196,684	196,892	200,282	214,997	-23.16%
YoY %	-18.40%	-10.73%	1.03%	-0.11%	-1.69%	-6.84%	-	-
Horiz. %	67.33%	82.50%	92.42%	91.48%	91.58%	93.16%	100.00%	-
Tax	-30,703	-35,681	-38,297	-38,158	-33,276	-33,587	-41,219	-17.81%
YoY %	13.95%	6.83%	-0.36%	-14.67%	0.93%	18.52%	-	-
Horiz. %	74.49%	86.56%	92.91%	92.57%	80.73%	81.48%	100.00%	-
NP	114,044	141,699	160,405	158,526	163,616	166,695	173,778	-24.46%
YoY %	-19.52%	-11.66%	1.19%	-3.11%	-1.85%	-4.08%	-	-
Horiz. %	65.63%	81.54%	92.30%	91.22%	94.15%	95.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,658	125,194	131,418	129,266	119,598	121,510	132,463	-16.16%
YoY %	-18.80%	-4.74%	1.66%	8.08%	-1.57%	-8.27%	-	-
Horiz. %	76.74%	94.51%	99.21%	97.59%	90.29%	91.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	20.12%	19.27%	19.40%	16.90%	16.77%	19.17%	-
YoY %	5.42%	4.41%	-0.67%	14.79%	0.78%	-12.52%	-	-
Horiz. %	110.64%	104.96%	100.52%	101.20%	88.16%	87.48%	100.00%	-
Total Cost	613,286	679,183	720,368	715,593	725,939	801,967	909,410	-23.07%
YoY %	-9.70%	-5.72%	0.67%	-1.43%	-9.48%	-11.81%	-	-
Horiz. %	67.44%	74.68%	79.21%	78.69%	79.83%	88.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,417,887	1,391,411	1,373,620	1,342,332	1,343,113	1,284,439	1,221,920	10.41%
YoY %	1.90%	1.30%	2.33%	-0.06%	4.57%	5.12%	-	-
Horiz. %	116.04%	113.87%	112.41%	109.85%	109.92%	105.12%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	7,872	7,872	15,681	15,681	15,613	15,613	15,431	-36.12%
YoY %	0.00%	-49.80%	0.00%	0.44%	0.00%	1.18%	-	-
Horiz. %	51.01%	51.01%	101.62%	101.62%	101.18%	101.18%	100.00%	-
Div Payout %	7.74%	6.29%	11.93%	12.13%	13.06%	12.85%	11.65%	-
YoY %	23.05%	-47.28%	-1.65%	-7.12%	1.63%	10.30%	-	-
Horiz. %	66.44%	53.99%	102.40%	104.12%	112.10%	110.30%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,417,887	1,391,411	1,373,620	1,342,332	1,343,113	1,284,439	1,221,920	10.41%
YoY %	1.90%	1.30%	2.33%	-0.06%	4.57%	5.12%	-	-
Horiz. %	116.04%	113.87%	112.41%	109.85%	109.92%	105.12%	100.00%	-
NOSH	425,557	420,425	417,661	417,325	411,163	410,906	410,903	2.36%
YoY %	1.22%	0.66%	0.08%	1.50%	0.06%	0.00%	-	-
Horiz. %	103.57%	102.32%	101.64%	101.56%	100.06%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	15.68%	17.26%	18.21%	18.14%	18.39%	17.21%	16.04%	-
YoY %	-9.15%	-5.22%	0.39%	-1.36%	6.86%	7.29%	-	-
Horiz. %	97.76%	107.61%	113.53%	113.09%	114.65%	107.29%	100.00%	-
ROE	7.17%	9.00%	9.57%	9.63%	8.90%	9.46%	10.84%	-
YoY %	-20.33%	-5.96%	-0.62%	8.20%	-5.92%	-12.73%	-	-
Horiz. %	66.14%	83.03%	88.28%	88.84%	82.10%	87.27%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	182.10	206.49	221.86	222.06	227.83	248.12	277.46	-24.45%
YoY %	-11.81%	-6.93%	-0.09%	-2.53%	-8.18%	-10.57%	-	-
Horiz. %	65.63%	74.42%	79.96%	80.03%	82.11%	89.43%	100.00%	-
EPS	25.45	31.49	33.10	32.84	30.63	31.12	33.93	-17.43%
YoY %	-19.18%	-4.86%	0.79%	7.22%	-1.57%	-8.28%	-	-
Horiz. %	75.01%	92.81%	97.55%	96.79%	90.27%	91.72%	100.00%	-
DPS	2.00	2.00	4.00	4.00	4.00	4.00	3.95	-36.44%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	1.27%	-	-
Horiz. %	50.63%	50.63%	101.27%	101.27%	101.27%	101.27%	100.00%	-
NAPS	3.55	3.50	3.46	3.41	3.44	3.29	3.13	8.74%
YoY %	1.43%	1.16%	1.47%	-0.87%	4.56%	5.11%	-	-
Horiz. %	113.42%	111.82%	110.54%	108.95%	109.90%	105.11%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 417,325
RPS	73.59	83.06	89.12	88.44	90.00	98.01	109.60	-23.30%
YoY %	-11.40%	-6.80%	0.77%	-1.73%	-8.17%	-10.57%	-	-
Horiz. %	67.14%	75.78%	81.31%	80.69%	82.12%	89.43%	100.00%	-
EPS	10.29	12.67	13.30	13.08	12.10	12.29	13.40	-16.12%
YoY %	-18.78%	-4.74%	1.68%	8.10%	-1.55%	-8.28%	-	-
Horiz. %	76.79%	94.55%	99.25%	97.61%	90.30%	91.72%	100.00%	-
DPS	0.80	0.80	1.59	1.59	1.58	1.58	1.56	-35.90%
YoY %	0.00%	-49.69%	0.00%	0.63%	0.00%	1.28%	-	-
Horiz. %	51.28%	51.28%	101.92%	101.92%	101.28%	101.28%	100.00%	-
NAPS	1.4346	1.4078	1.3898	1.3582	1.3589	1.2996	1.2363	10.41%
YoY %	1.90%	1.30%	2.33%	-0.05%	4.56%	5.12%	-	-
Horiz. %	116.04%	113.87%	112.42%	109.86%	109.92%	105.12%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.08	3.45	3.85	3.10	3.40	3.64	3.23	-
P/RPS	2.24	1.67	1.74	1.40	1.49	1.47	1.16	55.00%
YoY %	34.13%	-4.02%	24.29%	-6.04%	1.36%	26.72%	-	-
Horiz. %	193.10%	143.97%	150.00%	120.69%	128.45%	126.72%	100.00%	-
P/EPS	16.03	10.96	11.63	9.44	11.10	11.70	9.52	41.49%
YoY %	46.26%	-5.76%	23.20%	-14.95%	-5.13%	22.90%	-	-
Horiz. %	168.38%	115.13%	122.16%	99.16%	116.60%	122.90%	100.00%	-
EY	6.24	9.13	8.60	10.59	9.01	8.55	10.50	-29.29%
YoY %	-31.65%	6.16%	-18.79%	17.54%	5.38%	-18.57%	-	-
Horiz. %	59.43%	86.95%	81.90%	100.86%	85.81%	81.43%	100.00%	-
DY	0.49	0.58	1.04	1.29	1.18	1.10	1.22	-45.53%
YoY %	-15.52%	-44.23%	-19.38%	9.32%	7.27%	-9.84%	-	-
Horiz. %	40.16%	47.54%	85.25%	105.74%	96.72%	90.16%	100.00%	-
P/NAPS	1.15	0.99	1.11	0.91	0.99	1.11	1.03	7.61%
YoY %	16.16%	-10.81%	21.98%	-8.08%	-10.81%	7.77%	-	-
Horiz. %	111.65%	96.12%	107.77%	88.35%	96.12%	107.77%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	18/11/19	22/08/19	29/05/19	27/02/19	27/11/18	28/08/18	28/05/18	-
Price	4.75	3.83	3.39	3.88	3.33	3.53	3.55	-
P/RPS	2.61	1.85	1.53	1.75	1.46	1.42	1.28	60.73%
YoY %	41.08%	20.92%	-12.57%	19.86%	2.82%	10.94%	-	-
Horiz. %	203.91%	144.53%	119.53%	136.72%	114.06%	110.94%	100.00%	-
P/EPS	18.66	12.16	10.24	11.82	10.87	11.34	10.46	47.03%
YoY %	53.45%	18.75%	-13.37%	8.74%	-4.14%	8.41%	-	-
Horiz. %	178.39%	116.25%	97.90%	113.00%	103.92%	108.41%	100.00%	-
EY	5.36	8.22	9.76	8.46	9.20	8.82	9.56	-31.98%
YoY %	-34.79%	-15.78%	15.37%	-8.04%	4.31%	-7.74%	-	-
Horiz. %	56.07%	85.98%	102.09%	88.49%	96.23%	92.26%	100.00%	-
DY	0.42	0.52	1.18	1.03	1.20	1.13	1.11	-47.65%
YoY %	-19.23%	-55.93%	14.56%	-14.17%	6.19%	1.80%	-	-
Horiz. %	37.84%	46.85%	106.31%	92.79%	108.11%	101.80%	100.00%	-
P/NAPS	1.34	1.09	0.98	1.14	0.97	1.07	1.13	12.02%
YoY %	22.94%	11.22%	-14.04%	17.53%	-9.35%	-5.31%	-	-
Horiz. %	118.58%	96.46%	86.73%	100.88%	85.84%	94.69%	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