[MFCB] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 5.39%

YoY- 47.79%

Quarter Report

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	181,255	159,050	218,941	333,467	197,575	147,884	179,030	0.20%
YoY %	13.96%	-27.35%	-34.34%	68.78%	33.60%	-17.40%	-	-
Horiz. %	101.24%	88.84%	122.29%	186.26%	110.36%	82.60%	100.00%	-
PBT	97,335	30,039	51,361	66,076	47,993	34,376	40,837	15.56%
YoY %	224.03%	-41.51%	-22.27%	37.68%	39.61%	-15.82%	-	-
Horiz. %	238.35%	73.56%	125.77%	161.80%	117.52%	84.18%	100.00%	-
Tax	-2,002	-5,558	-8,174	-15,806	-11,651	-8,129	-12,944	-26.71%
YoY %	63.98%	32.00%	48.29%	-35.66%	-43.33%	37.20%	-	-
Horiz. %	15.47%	42.94%	63.15%	122.11%	90.01%	62.80%	100.00%	-
NP	95,333	24,481	43,187	50,270	36,342	26,247	27,893	22.70%
YoY %	289.42%	-43.31%	-14.09%	38.32%	38.46%	-5.90%	-	-
Horiz. %	341.78%	87.77%	154.83%	180.22%	130.29%	94.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,331	22,213	28,437	39,390	26,653	17,600	17,510	29.13%
YoY %	266.14%	-21.89%	-27.81%	47.79%	51.44%	0.51%	-	-
Horiz. %	464.48%	126.86%	162.40%	224.96%	152.22%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.06%	18.50%	15.91%	23.92%	24.28%	23.65%	31.70%	-
YoY %	-88.86%	16.28%	-33.49%	-1.48%	2.66%	-25.39%	-	-
Horiz. %	6.50%	58.36%	50.19%	75.46%	76.59%	74.61%	100.00%	-
Total Cost	85,922	134,569	175,754	283,197	161,233	121,637	151,137	-8.97%
YoY %	-36.15%	-23.43%	-37.94%	75.64%	32.55%	-19.52%	-	-
Horiz. %	56.85%	89.04%	116.29%	187.38%	106.68%	80.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,696,904	1,391,411	1,284,439	1,235,465	870,747	760,960	692,825	16.08%
YoY %	21.96%	8.33%	3.96%	41.89%	14.43%	9.83%	-	-
Horiz. %	244.93%	200.83%	185.39%	178.32%	125.68%	109.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	25,775	-	7,808	7,626	6,241	6,675	-	-
YoY %	0.00%	-	2.39%	22.19%	-6.50%	0.00%	-	-
Horiz. %	386.14%	-	116.97%	114.25%	93.50%	100.00%	-	-
Div Payout %	31.69%	-	27.46%	19.36%	23.42%	37.93%	-	-
YoY %	0.00%	-	41.84%	-17.34%	-38.25%	0.00%	-	-
Horiz. %	83.55%	-	72.40%	51.04%	61.75%	100.00%	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,696,904	1,391,411	1,284,439	1,235,465	870,747	760,960	692,825	16.08%
YoY %	21.96%	8.33%	3.96%	41.89%	14.43%	9.83%	-	-
Horiz. %	244.93%	200.83%	185.39%	178.32%	125.68%	109.83%	100.00%	-
NOSH	475,994	420,425	410,906	381,316	312,096	222,503	222,773	13.47%
YoY %	13.22%	2.32%	7.76%	22.18%	40.27%	-0.12%	-	-
Horiz. %	213.67%	188.72%	184.45%	171.17%	140.10%	99.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	52.60%	15.39%	19.73%	15.07%	18.39%	17.75%	15.58%	-
YoY %	241.78%	-22.00%	30.92%	-18.05%	3.61%	13.93%	-	-
Horiz. %	337.61%	98.78%	126.64%	96.73%	118.04%	113.93%	100.00%	-
ROE	4.79%	1.60%	2.21%	3.19%	3.06%	2.31%	2.53%	-
YoY %	199.38%	-27.60%	-30.72%	4.25%	32.47%	-8.70%	-	-
Horiz. %	189.33%	63.24%	87.35%	126.09%	120.95%	91.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	42.19	40.01	56.08	87.45	63.31	66.46	80.36	-10.17%
YoY %	5.45%	-28.66%	-35.87%	38.13%	-4.74%	-17.30%	-	-
Horiz. %	52.50%	49.79%	69.79%	108.82%	78.78%	82.70%	100.00%	-
EPS	18.93	5.59	7.28	10.33	8.54	7.91	7.86	15.76%
YoY %	238.64%	-23.21%	-29.53%	20.96%	7.96%	0.64%	-	-
Horiz. %	240.84%	71.12%	92.62%	131.42%	108.65%	100.64%	100.00%	-
DPS	6.00	0.00	2.00	2.00	2.00	3.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	200.00%	0.00%	66.67%	66.67%	66.67%	100.00%	-	-
NAPS	3.95	3.50	3.29	3.24	2.79	3.42	3.11	4.06%
YoY %	12.86%	6.38%	1.54%	16.13%	-18.42%	9.97%	-	-
Horiz. %	127.01%	112.54%	105.79%	104.18%	89.71%	109.97%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 381,316
RPS	18.34	16.09	22.15	33.74	19.99	14.96	18.11	0.21%
YoY %	13.98%	-27.36%	-34.35%	68.78%	33.62%	-17.39%	-	-
Horiz. %	101.27%	88.85%	122.31%	186.31%	110.38%	82.61%	100.00%	-
EPS	8.23	2.25	2.88	3.99	2.70	1.78	1.77	29.16%
YoY %	265.78%	-21.88%	-27.82%	47.78%	51.69%	0.56%	-	-
Horiz. %	464.97%	127.12%	162.71%	225.42%	152.54%	100.56%	100.00%	-
DPS	2.61	0.00	0.79	0.77	0.63	0.68	0.00	-
YoY %	0.00%	0.00%	2.60%	22.22%	-7.35%	0.00%	-	-
Horiz. %	383.82%	0.00%	116.18%	113.24%	92.65%	100.00%	-	-
NAPS	1.7169	1.4078	1.2996	1.25	0.881	0.7699	0.701	16.08%
YoY %	21.96%	8.33%	3.97%	41.88%	14.43%	9.83%	-	-
Horiz. %	244.92%	200.83%	185.39%	178.32%	125.68%	109.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	6.28	3.45	3.64	3.94	1.76	2.26	2.24	-
P/RPS	14.88	8.62	6.49	4.51	2.78	3.40	2.79	32.14%
YoY %	72.62%	32.82%	43.90%	62.23%	-18.24%	21.86%	-	-
Horiz. %	533.33%	308.96%	232.62%	161.65%	99.64%	121.86%	100.00%	-
P/EPS	33.17	61.74	49.97	38.14	20.61	28.57	28.50	2.55%
YoY %	-46.27%	23.55%	31.02%	85.06%	-27.86%	0.25%	-	-
Horiz. %	116.39%	216.63%	175.33%	133.82%	72.32%	100.25%	100.00%	-
EY	3.01	1.62	2.00	2.62	4.85	3.50	3.51	-2.52%
YoY %	85.80%	-19.00%	-23.66%	-45.98%	38.57%	-0.28%	-	-
Horiz. %	85.75%	46.15%	56.98%	74.64%	138.18%	99.72%	100.00%	-
DY	0.96	0.00	0.55	0.51	1.14	1.33	0.00	-
YoY %	0.00%	0.00%	7.84%	-55.26%	-14.29%	0.00%	-	-
Horiz. %	72.18%	0.00%	41.35%	38.35%	85.71%	100.00%	-	-
P/NAPS	1.59	0.99	1.11	1.22	0.63	0.66	0.72	14.10%
YoY %	60.61%	-10.81%	-9.02%	93.65%	-4.55%	-8.33%	-	-
Horiz. %	220.83%	137.50%	154.17%	169.44%	87.50%	91.67%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	22/08/19	28/08/18	25/08/17	29/08/16	27/08/15	26/08/14	-
Price	7.04	3.83	3.53	3.53	2.06	2.00	2.27	-
P/RPS	16.69	9.57	6.29	4.04	3.25	3.01	2.82	34.45%
YoY %	74.40%	52.15%	55.69%	24.31%	7.97%	6.74%	-	-
Horiz. %	591.84%	339.36%	223.05%	143.26%	115.25%	106.74%	100.00%	-
P/EPS	37.19	68.55	48.46	34.17	24.12	25.28	28.88	4.30%
YoY %	-45.75%	41.46%	41.82%	41.67%	-4.59%	-12.47%	-	-
Horiz. %	128.77%	237.36%	167.80%	118.32%	83.52%	87.53%	100.00%	-
EY	2.69	1.46	2.06	2.93	4.15	3.96	3.46	-4.10%
YoY %	84.25%	-29.13%	-29.69%	-29.40%	4.80%	14.45%	-	-
Horiz. %	77.75%	42.20%	59.54%	84.68%	119.94%	114.45%	100.00%	-
DY	0.85	0.00	0.57	0.57	0.97	1.50	0.00	-
YoY %	0.00%	0.00%	0.00%	-41.24%	-35.33%	0.00%	-	-
Horiz. %	56.67%	0.00%	38.00%	38.00%	64.67%	100.00%	-	-
P/NAPS	1.78	1.09	1.07	1.09	0.74	0.58	0.73	15.99%
YoY %	63.30%	1.87%	-1.83%	47.30%	27.59%	-20.55%	-	-
Horiz. %	243.84%	149.32%	146.58%	149.32%	101.37%	79.45%	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