[MFCB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -4.25%

YoY- -1.53%

Quarter Report

MFCB_Interim financial report Q1 2018 (for Bursa).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	874,119	889,555	968,662	1,083,188	1,146,754	1,193,719	1,110,571	-14.71%
YoY %	-1.74%	-8.17%	-10.57%	-5.54%	-3.93%	7.49%	-	-
Horiz. %	78.71%	80.10%	87.22%	97.53%	103.26%	107.49%	100.00%	-
PBT	196,684	196,892	200,282	214,997	228,569	237,400	233,896	-10.88%
YoY %	-0.11%	-1.69%	-6.84%	-5.94%	-3.72%	1.50%	-	-
Horiz. %	84.09%	84.18%	85.63%	91.92%	97.72%	101.50%	100.00%	-
Tax	-38,158	-33,276	-33,587	-41,219	-45,365	-50,386	-48,842	-15.13%
YoY %	-14.67%	0.93%	18.52%	9.14%	9.97%	-3.16%	-	-
Horiz. %	78.13%	68.13%	68.77%	84.39%	92.88%	103.16%	100.00%	-
NP	158,526	163,616	166,695	173,778	183,204	187,014	185,054	-9.77%
YoY %	-3.11%	-1.85%	-4.08%	-5.15%	-2.04%	1.06%	-	-
Horiz. %	85.66%	88.42%	90.08%	93.91%	99.00%	101.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,266	119,598	121,510	132,463	138,336	151,423	147,260	-8.29%
YoY %	8.08%	-1.57%	-8.27%	-4.25%	-8.64%	2.83%	-	-
Horiz. %	87.78%	81.22%	82.51%	89.95%	93.94%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	16.90%	16.77%	19.17%	19.85%	21.22%	20.88%	-
YoY %	14.79%	0.78%	-12.52%	-3.43%	-6.46%	1.63%	-	-
Horiz. %	92.91%	80.94%	80.32%	91.81%	95.07%	101.63%	100.00%	-
Total Cost	715,593	725,939	801,967	909,410	963,550	1,006,705	925,517	-15.71%
YoY %	-1.43%	-9.48%	-11.81%	-5.62%	-4.29%	8.77%	-	-
Horiz. %	77.32%	78.44%	86.65%	98.26%	104.11%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	1,251,501	1,235,465	5.67%
YoY %	-0.06%	4.57%	5.12%	0.03%	-2.39%	1.30%	-	-
Horiz. %	108.65%	108.71%	103.96%	98.90%	98.88%	101.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	15,681	15,613	15,613	15,431	15,431	17,991	17,991	-8.73%
YoY %	0.44%	0.00%	1.18%	0.00%	-14.23%	0.00%	-	-
Horiz. %	87.16%	86.78%	86.78%	85.77%	85.77%	100.00%	100.00%	-
Div Payout %	12.13%	13.06%	12.85%	11.65%	11.16%	11.88%	12.22%	-
YoY %	-7.12%	1.63%	10.30%	4.39%	-6.06%	-2.78%	-	-
Horiz. %	99.26%	106.87%	105.16%	95.34%	91.33%	97.22%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	1,251,501	1,235,465	5.67%
YoY %	-0.06%	4.57%	5.12%	0.03%	-2.39%	1.30%	-	-
Horiz. %	108.65%	108.71%	103.96%	98.90%	98.88%	101.30%	100.00%	-
NOSH	417,325	411,163	410,906	410,903	410,785	382,722	381,316	6.18%
YoY %	1.50%	0.06%	0.00%	0.03%	7.33%	0.37%	-	-
Horiz. %	109.44%	107.83%	107.76%	107.76%	107.73%	100.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	18.14%	18.39%	17.21%	16.04%	15.98%	15.67%	16.66%	-
YoY %	-1.36%	6.86%	7.29%	0.38%	1.98%	-5.94%	-	-
Horiz. %	108.88%	110.38%	103.30%	96.28%	95.92%	94.06%	100.00%	-
ROE	9.63%	8.90%	9.46%	10.84%	11.32%	12.10%	11.92%	-
YoY %	8.20%	-5.92%	-12.73%	-4.24%	-6.45%	1.51%	-	-
Horiz. %	80.79%	74.66%	79.36%	90.94%	94.97%	101.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	222.06	227.83	248.12	277.46	293.83	311.90	291.25	-16.50%
YoY %	-2.53%	-8.18%	-10.57%	-5.57%	-5.79%	7.09%	-	-
Horiz. %	76.24%	78.22%	85.19%	95.27%	100.89%	107.09%	100.00%	-
EPS	32.84	30.63	31.12	33.93	35.45	39.56	38.62	-10.21%
YoY %	7.22%	-1.57%	-8.28%	-4.29%	-10.39%	2.43%	-	-
Horiz. %	85.03%	79.31%	80.58%	87.86%	91.79%	102.43%	100.00%	-
DPS	4.00	4.00	4.00	3.95	3.95	4.70	4.72	-10.42%
YoY %	0.00%	0.00%	1.27%	0.00%	-15.96%	-0.42%	-	-
Horiz. %	84.75%	84.75%	84.75%	83.69%	83.69%	99.58%	100.00%	-
NAPS	3.41	3.44	3.29	3.13	3.13	3.27	3.24	3.45%
YoY %	-0.87%	4.56%	5.11%	0.00%	-4.28%	0.93%	-	-
Horiz. %	105.25%	106.17%	101.54%	96.60%	96.60%	100.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 410,903
RPS	88.44	90.00	98.01	109.60	116.03	120.78	112.37	-14.71%
YoY %	-1.73%	-8.17%	-10.57%	-5.54%	-3.93%	7.48%	-	-
Horiz. %	78.70%	80.09%	87.22%	97.53%	103.26%	107.48%	100.00%	-
EPS	13.08	12.10	12.29	13.40	14.00	15.32	14.90	-8.29%
YoY %	8.10%	-1.55%	-8.28%	-4.29%	-8.62%	2.82%	-	-
Horiz. %	87.79%	81.21%	82.48%	89.93%	93.96%	102.82%	100.00%	-
DPS	1.59	1.58	1.58	1.56	1.56	1.82	1.82	-8.59%
YoY %	0.63%	0.00%	1.28%	0.00%	-14.29%	0.00%	-	-
Horiz. %	87.36%	86.81%	86.81%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.3582	1.3589	1.2996	1.2363	1.236	1.2663	1.25	5.67%
YoY %	-0.05%	4.56%	5.12%	0.02%	-2.39%	1.30%	-	-
Horiz. %	108.66%	108.71%	103.97%	98.90%	98.88%	101.30%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	3.10	3.40	3.64	3.23	3.67	3.54	3.94	-
P/RPS	1.40	1.49	1.47	1.16	1.25	1.13	1.35	2.44%
YoY %	-6.04%	1.36%	26.72%	-7.20%	10.62%	-16.30%	-	-
Horiz. %	103.70%	110.37%	108.89%	85.93%	92.59%	83.70%	100.00%	-
P/EPS	9.44	11.10	11.70	9.52	10.35	8.95	10.20	-5.01%
YoY %	-14.95%	-5.13%	22.90%	-8.02%	15.64%	-12.25%	-	-
Horiz. %	92.55%	108.82%	114.71%	93.33%	101.47%	87.75%	100.00%	-
EY	10.59	9.01	8.55	10.50	9.66	11.18	9.80	5.28%
YoY %	17.54%	5.38%	-18.57%	8.70%	-13.60%	14.08%	-	-
Horiz. %	108.06%	91.94%	87.24%	107.14%	98.57%	114.08%	100.00%	-
DY	1.29	1.18	1.10	1.22	1.08	1.33	1.20	4.92%
YoY %	9.32%	7.27%	-9.84%	12.96%	-18.80%	10.83%	-	-
Horiz. %	107.50%	98.33%	91.67%	101.67%	90.00%	110.83%	100.00%	-
P/NAPS	0.91	0.99	1.11	1.03	1.17	1.08	1.22	-17.70%
YoY %	-8.08%	-10.81%	7.77%	-11.97%	8.33%	-11.48%	-	-
Horiz. %	74.59%	81.15%	90.98%	84.43%	95.90%	88.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	27/11/18	28/08/18	28/05/18	23/02/18	27/11/17	25/08/17	-
Price	3.88	3.33	3.53	3.55	3.60	3.50	3.53	-
P/RPS	1.75	1.46	1.42	1.28	1.23	1.12	1.21	27.80%
YoY %	19.86%	2.82%	10.94%	4.07%	9.82%	-7.44%	-	-
Horiz. %	144.63%	120.66%	117.36%	105.79%	101.65%	92.56%	100.00%	-
P/EPS	11.82	10.87	11.34	10.46	10.16	8.85	9.14	18.64%
YoY %	8.74%	-4.14%	8.41%	2.95%	14.80%	-3.17%	-	-
Horiz. %	129.32%	118.93%	124.07%	114.44%	111.16%	96.83%	100.00%	-
EY	8.46	9.20	8.82	9.56	9.85	11.30	10.94	-15.71%
YoY %	-8.04%	4.31%	-7.74%	-2.94%	-12.83%	3.29%	-	-
Horiz. %	77.33%	84.10%	80.62%	87.39%	90.04%	103.29%	100.00%	-
DY	1.03	1.20	1.13	1.11	1.10	1.34	1.34	-16.04%
YoY %	-14.17%	6.19%	1.80%	0.91%	-17.91%	0.00%	-	-
Horiz. %	76.87%	89.55%	84.33%	82.84%	82.09%	100.00%	100.00%	-
P/NAPS	1.14	0.97	1.07	1.13	1.15	1.07	1.09	3.02%
YoY %	17.53%	-9.35%	-5.31%	-1.74%	7.48%	-1.83%	-	-
Horiz. %	104.59%	88.99%	98.17%	103.67%	105.50%	98.17%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:00:00

EMA 5

30 Mins

BUY

2024-05-14 15:55:00

EMA 5

5 Mins

SELL

2024-05-14 15:40:00

EMA 5

10 Mins

SELL

2024-05-14 15:30:00

EMA 5

30 Mins

SELL

2024-05-14 15:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

386

YTLPOWR

YTL POWER INTERNATIONAL BHD

355

GENTING

GENTING BHD

353

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

320

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

260

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.205

-0.005

284,738,100

MMAG-WC

0.135

-0.02

184,019,200

FPHB

0.405

+0.165

142,957,300

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.345

+0.06

94,519,300

MMAG

0.37

-0.005

80,121,900

HSI-CT2

0.095

-0.005

62,040,600

PDZ

0.04

+0.005

54,534,000

TOPGLOV

0.95

-0.015

43,205,900

0.23

+0.02

42,027,100

More active Stocks

MPI

32.98

+0.90

334,600

PTT

1.90

+0.33

3,102,500

UTDPLT

25.58

+0.22

300,300

BNASTRA

1.88

+0.18

2,557,800

MTEC

1.34

+0.17

15,436,900

FPHB

0.405

+0.165

142,957,300

CRESNDO

3.61

+0.16

1,002,800

CARLSBG

19.60

+0.16

232,500

YTL

3.54

+0.15

24,493,900

MNRB

2.58

+0.13

4,795,400

More gainer Stocks

BKAWAN

20.08

-0.20

7,100

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.31

-0.18

5,036,300

HLFG

17.56

-0.16

155,900

GESHEN

4.16

-0.14

158,100

HLBANK

19.48

-0.12

226,800

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.87

-0.12

12,700

SAM

5.73

-0.11

1,419,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More