[MFCB] QoQ TTM Result on 31-Dec-2018 [#4] | Financial Results | I3investor

[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

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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:50:00

ADX

5 Mins

SELL

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:40:00

EMA 5

5 Mins

SELL

2024-05-09 16:30:00

ADX

30 Mins

SELL

2024-05-09 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

RHB Investment Research Reports

Technology, Property, and Construction - Penang- Silicon Hub of ASEAN

3

CEO Morning Brief

Market Cap of Top 100 Bursa Companies Up RM175b Year to Date, More Upside Expected

4

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

5

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

6

Initial Public Offering (IPO)

IPO - Kawan Renergy Berhad (Part 1)

7

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

8

save malaysia!

CTOS rises to near two-month high; analysts see stronger quarters ahead

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

307

3

HONG LEONG INDUSTRIES BHD

305

4

MALAYSIAN PACIFIC INDUSTRIES

304

5

MY E.G. SERVICES BHD

302

6

VSTECS BERHAD

254

7

YTL POWER INTERNATIONAL BHD

237

8

PUBLIC BANK BHD

195

9

DAGANG NEXCHANGE BERHAD

178

10

SNS NETWORK TECHNOLOGY BERHAD

177

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....