[MFCB] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

22-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -4.74%

YoY- 3.03%

Quarter Report

MFCB_Interim Financial Report for 2Q2019 (Bursa).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	1,117,365	826,741	662,983	820,882	968,662	1,110,571	720,444	7.58%
YoY %	35.15%	24.70%	-19.24%	-15.26%	-12.78%	54.15%	-	-
Horiz. %	155.09%	114.75%	92.02%	113.94%	134.45%	154.15%	100.00%	-
PBT	575,836	415,779	277,250	177,380	200,282	233,896	168,029	22.77%
YoY %	38.50%	49.97%	56.30%	-11.43%	-14.37%	39.20%	-	-
Horiz. %	342.70%	247.44%	165.00%	105.57%	119.19%	139.20%	100.00%	-
Tax	-14,932	-9,874	-2,546	-35,681	-33,587	-48,842	-43,540	-16.32%
YoY %	-51.23%	-287.82%	92.86%	-6.23%	31.23%	-12.18%	-	-
Horiz. %	34.29%	22.68%	5.85%	81.95%	77.14%	112.18%	100.00%	-
NP	560,904	405,905	274,704	141,699	166,695	185,054	124,489	28.50%
YoY %	38.19%	47.76%	93.86%	-15.00%	-9.92%	48.65%	-	-
Horiz. %	450.57%	326.06%	220.67%	113.82%	133.90%	148.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	483,847	343,217	236,533	125,194	121,510	147,260	88,245	32.77%
YoY %	40.97%	45.10%	88.93%	3.03%	-17.49%	66.88%	-	-
Horiz. %	548.30%	388.94%	268.04%	141.87%	137.70%	166.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.59%	2.37%	0.92%	20.12%	16.77%	20.88%	25.91%	-
YoY %	9.28%	157.61%	-95.43%	19.98%	-19.68%	-19.41%	-	-
Horiz. %	10.00%	9.15%	3.55%	77.65%	64.72%	80.59%	100.00%	-
Total Cost	556,461	420,836	388,279	679,183	801,967	925,517	595,955	-1.13%
YoY %	32.23%	8.38%	-42.83%	-15.31%	-13.35%	55.30%	-	-
Horiz. %	93.37%	70.62%	65.15%	113.97%	134.57%	155.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,571,232	2,178,921	1,696,904	1,391,411	1,284,439	1,235,465	870,747	19.76%
YoY %	18.00%	28.41%	21.96%	8.33%	3.96%	41.89%	-	-
Horiz. %	295.29%	250.24%	194.88%	159.80%	147.51%	141.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	67,171	61,578	49,912	7,872	15,613	17,991	17,369	25.27%
YoY %	9.08%	23.37%	534.04%	-49.58%	-13.22%	3.58%	-	-
Horiz. %	386.73%	354.53%	287.36%	45.32%	89.89%	103.58%	100.00%	-
Div Payout %	13.88%	17.94%	21.10%	6.29%	12.85%	12.22%	19.68%	-
YoY %	-22.63%	-14.98%	235.45%	-51.05%	5.16%	-37.91%	-	-
Horiz. %	70.53%	91.16%	107.22%	31.96%	65.29%	62.09%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,571,232	2,178,921	1,696,904	1,391,411	1,284,439	1,235,465	870,747	19.76%
YoY %	18.00%	28.41%	21.96%	8.33%	3.96%	41.89%	-	-
Horiz. %	295.29%	250.24%	194.88%	159.80%	147.51%	141.89%	100.00%	-
NOSH	988,352	988,352	475,994	420,425	410,906	381,316	312,096	21.17%
YoY %	0.00%	107.64%	13.22%	2.32%	7.76%	22.18%	-	-
Horiz. %	316.68%	316.68%	152.52%	134.71%	131.66%	122.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	50.20%	49.10%	41.43%	17.26%	17.21%	16.66%	17.28%	-
YoY %	2.24%	18.51%	140.03%	0.29%	3.30%	-3.59%	-	-
Horiz. %	290.51%	284.14%	239.76%	99.88%	99.59%	96.41%	100.00%	-
ROE	18.82%	15.75%	13.94%	9.00%	9.46%	11.92%	10.13%	-
YoY %	19.49%	12.98%	54.89%	-4.86%	-20.64%	17.67%	-	-
Horiz. %	185.78%	155.48%	137.61%	88.85%	93.39%	117.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	118.20	87.27	154.33	206.49	248.12	291.25	230.84	-10.55%
YoY %	35.44%	-43.45%	-25.26%	-16.78%	-14.81%	26.17%	-	-
Horiz. %	51.20%	37.81%	66.86%	89.45%	107.49%	126.17%	100.00%	-
EPS	51.18	36.23	55.06	31.49	31.12	38.62	28.27	10.39%
YoY %	41.26%	-34.20%	74.85%	1.19%	-19.42%	36.61%	-	-
Horiz. %	181.04%	128.16%	194.76%	111.39%	110.08%	136.61%	100.00%	-
DPS	7.10	6.50	11.62	2.00	4.00	4.72	5.57	4.12%
YoY %	9.23%	-44.06%	481.00%	-50.00%	-15.25%	-15.26%	-	-
Horiz. %	127.47%	116.70%	208.62%	35.91%	71.81%	84.74%	100.00%	-
NAPS	2.72	2.30	3.95	3.50	3.29	3.24	2.79	-0.42%
YoY %	18.26%	-41.77%	12.86%	6.38%	1.54%	16.13%	-	-
Horiz. %	97.49%	82.44%	141.58%	125.45%	117.92%	116.13%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 420,425
RPS	113.05	83.65	67.08	83.06	98.01	112.37	72.89	7.58%
YoY %	35.15%	24.70%	-19.24%	-15.25%	-12.78%	54.16%	-	-
Horiz. %	155.10%	114.76%	92.03%	113.95%	134.46%	154.16%	100.00%	-
EPS	48.95	34.73	23.93	12.67	12.29	14.90	8.93	32.76%
YoY %	40.94%	45.13%	88.87%	3.09%	-17.52%	66.85%	-	-
Horiz. %	548.15%	388.91%	267.97%	141.88%	137.63%	166.85%	100.00%	-
DPS	6.80	6.23	5.05	0.80	1.58	1.82	1.76	25.25%
YoY %	9.15%	23.37%	531.25%	-49.37%	-13.19%	3.41%	-	-
Horiz. %	386.36%	353.98%	286.93%	45.45%	89.77%	103.41%	100.00%	-
NAPS	2.6015	2.2046	1.7169	1.4078	1.2996	1.25	0.881	19.76%
YoY %	18.00%	28.41%	21.96%	8.33%	3.97%	41.88%	-	-
Horiz. %	295.29%	250.24%	194.88%	159.80%	147.51%	141.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.49	3.49	6.28	3.45	3.64	3.94	1.76	-
P/RPS	2.95	4.00	4.07	1.67	1.47	1.35	0.76	25.34%
YoY %	-26.25%	-1.72%	143.71%	13.61%	8.89%	77.63%	-	-
Horiz. %	388.16%	526.32%	535.53%	219.74%	193.42%	177.63%	100.00%	-
P/EPS	6.82	9.63	11.41	10.96	11.70	10.20	6.22	1.54%
YoY %	-29.18%	-15.60%	4.11%	-6.32%	14.71%	63.99%	-	-
Horiz. %	109.65%	154.82%	183.44%	176.21%	188.10%	163.99%	100.00%	-
EY	14.67	10.38	8.77	9.13	8.55	9.80	16.07	-1.50%
YoY %	41.33%	18.36%	-3.94%	6.78%	-12.76%	-39.02%	-	-
Horiz. %	91.29%	64.59%	54.57%	56.81%	53.20%	60.98%	100.00%	-
DY	2.03	1.86	1.85	0.58	1.10	1.20	3.16	-7.10%
YoY %	9.14%	0.54%	218.97%	-47.27%	-8.33%	-62.03%	-	-
Horiz. %	64.24%	58.86%	58.54%	18.35%	34.81%	37.97%	100.00%	-
P/NAPS	1.28	1.52	1.59	0.99	1.11	1.22	0.63	12.53%
YoY %	-15.79%	-4.40%	60.61%	-10.81%	-9.02%	93.65%	-	-
Horiz. %	203.17%	241.27%	252.38%	157.14%	176.19%	193.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	19/08/21	19/08/20	22/08/19	28/08/18	25/08/17	29/08/16	-
Price	3.52	3.66	7.04	3.83	3.53	3.53	2.06	-
P/RPS	2.98	4.19	4.56	1.85	1.42	1.21	0.89	22.30%
YoY %	-28.88%	-8.11%	146.49%	30.28%	17.36%	35.96%	-	-
Horiz. %	334.83%	470.79%	512.36%	207.87%	159.55%	135.96%	100.00%	-
P/EPS	6.88	10.10	12.79	12.16	11.34	9.14	7.29	-0.95%
YoY %	-31.88%	-21.03%	5.18%	7.23%	24.07%	25.38%	-	-
Horiz. %	94.38%	138.55%	175.45%	166.80%	155.56%	125.38%	100.00%	-
EY	14.54	9.90	7.82	8.22	8.82	10.94	13.73	0.95%
YoY %	46.87%	26.60%	-4.87%	-6.80%	-19.38%	-20.32%	-	-
Horiz. %	105.90%	72.10%	56.96%	59.87%	64.24%	79.68%	100.00%	-
DY	2.02	1.78	1.65	0.52	1.13	1.34	2.70	-4.71%
YoY %	13.48%	7.88%	217.31%	-53.98%	-15.67%	-50.37%	-	-
Horiz. %	74.81%	65.93%	61.11%	19.26%	41.85%	49.63%	100.00%	-
P/NAPS	1.29	1.59	1.78	1.09	1.07	1.09	0.74	9.70%
YoY %	-18.87%	-10.67%	63.30%	1.87%	-1.83%	47.30%	-	-
Horiz. %	174.32%	214.86%	240.54%	147.30%	144.59%	147.30%	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