[MFCB] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

25-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 10.62%

YoY- 26.66%

Quarter Report

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	727,330	889,555	1,193,719	789,699	589,769	700,328	610,862	2.94%
YoY %	-18.24%	-25.48%	51.16%	33.90%	-15.79%	14.65%	-	-
Horiz. %	119.07%	145.62%	195.42%	129.28%	96.55%	114.65%	100.00%	-
PBT	144,747	196,892	237,400	174,338	150,668	154,242	154,096	-1.03%
YoY %	-26.48%	-17.06%	36.17%	15.71%	-2.32%	0.09%	-	-
Horiz. %	93.93%	127.77%	154.06%	113.14%	97.78%	100.09%	100.00%	-
Tax	-30,703	-33,276	-50,386	-40,109	-41,710	-50,341	-41,468	-4.88%
YoY %	7.73%	33.96%	-25.62%	3.84%	17.15%	-21.40%	-	-
Horiz. %	74.04%	80.25%	121.51%	96.72%	100.58%	121.40%	100.00%	-
NP	114,044	163,616	187,014	134,229	108,958	103,901	112,628	0.20%
YoY %	-30.30%	-12.51%	39.32%	23.19%	4.87%	-7.75%	-	-
Horiz. %	101.26%	145.27%	166.05%	119.18%	96.74%	92.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,658	119,598	151,423	97,617	77,073	67,761	74,875	5.22%
YoY %	-15.00%	-21.02%	55.12%	26.66%	13.74%	-9.50%	-	-
Horiz. %	135.77%	159.73%	202.23%	130.37%	102.94%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	16.90%	21.22%	23.01%	27.68%	32.64%	26.91%	-
YoY %	25.50%	-20.36%	-7.78%	-16.87%	-15.20%	21.29%	-	-
Horiz. %	78.82%	62.80%	78.86%	85.51%	102.86%	121.29%	100.00%	-
Total Cost	613,286	725,939	1,006,705	655,470	480,811	596,427	498,234	3.52%
YoY %	-15.52%	-27.89%	53.59%	36.33%	-19.38%	19.71%	-	-
Horiz. %	123.09%	145.70%	202.05%	131.56%	96.50%	119.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,417,887	1,343,113	1,251,501	668,944	812,553	719,074	679,773	13.02%
YoY %	5.57%	7.32%	87.09%	-17.67%	13.00%	5.78%	-	-
Horiz. %	208.58%	197.58%	184.11%	98.41%	119.53%	105.78%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	7,872	15,613	17,991	17,369	24,484	23,379	15,886	-11.03%
YoY %	-49.58%	-13.22%	3.58%	-29.06%	4.73%	47.17%	-	-
Horiz. %	49.55%	98.28%	113.25%	109.34%	154.12%	147.17%	100.00%	-
Div Payout %	7.74%	13.06%	11.88%	17.79%	31.77%	34.50%	21.22%	-
YoY %	-40.74%	9.93%	-33.22%	-44.00%	-7.91%	62.58%	-	-
Horiz. %	36.48%	61.55%	55.98%	83.84%	149.72%	162.58%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,417,887	1,343,113	1,251,501	668,944	812,553	719,074	679,773	13.02%
YoY %	5.57%	7.32%	87.09%	-17.67%	13.00%	5.78%	-	-
Horiz. %	208.58%	197.58%	184.11%	98.41%	119.53%	105.78%	100.00%	-
NOSH	425,557	411,163	382,722	334,472	222,617	222,623	222,876	11.37%
YoY %	3.50%	7.43%	14.43%	50.25%	-0.00%	-0.11%	-	-
Horiz. %	190.94%	184.48%	171.72%	150.07%	99.88%	99.89%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	15.68%	18.39%	15.67%	17.00%	18.47%	14.84%	18.44%	-
YoY %	-14.74%	17.36%	-7.82%	-7.96%	24.46%	-19.52%	-	-
Horiz. %	85.03%	99.73%	84.98%	92.19%	100.16%	80.48%	100.00%	-
ROE	7.17%	8.90%	12.10%	14.59%	9.49%	9.42%	11.01%	-
YoY %	-19.44%	-26.45%	-17.07%	53.74%	0.74%	-14.44%	-	-
Horiz. %	65.12%	80.84%	109.90%	132.52%	86.19%	85.56%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	182.10	227.83	311.90	236.10	264.92	314.58	274.08	-6.58%
YoY %	-20.07%	-26.95%	32.11%	-10.88%	-15.79%	14.78%	-	-
Horiz. %	66.44%	83.13%	113.80%	86.14%	96.66%	114.78%	100.00%	-
EPS	25.45	30.63	39.56	29.19	34.62	30.44	33.59	-4.51%
YoY %	-16.91%	-22.57%	35.53%	-15.68%	13.73%	-9.38%	-	-
Horiz. %	75.77%	91.19%	117.77%	86.90%	103.07%	90.62%	100.00%	-
DPS	2.00	4.00	4.70	5.19	11.00	10.50	7.10	-19.02%
YoY %	-50.00%	-14.89%	-9.44%	-52.82%	4.76%	47.89%	-	-
Horiz. %	28.17%	56.34%	66.20%	73.10%	154.93%	147.89%	100.00%	-
NAPS	3.55	3.44	3.27	2.00	3.65	3.23	3.05	2.56%
YoY %	3.20%	5.20%	63.50%	-45.21%	13.00%	5.90%	-	-
Horiz. %	116.39%	112.79%	107.21%	65.57%	119.67%	105.90%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 401,900
RPS	73.59	90.00	120.78	79.90	59.67	70.86	61.81	2.94%
YoY %	-18.23%	-25.48%	51.16%	33.90%	-15.79%	14.64%	-	-
Horiz. %	119.06%	145.61%	195.41%	129.27%	96.54%	114.64%	100.00%	-
EPS	10.29	12.10	15.32	9.88	7.80	6.86	7.58	5.22%
YoY %	-14.96%	-21.02%	55.06%	26.67%	13.70%	-9.50%	-	-
Horiz. %	135.75%	159.63%	202.11%	130.34%	102.90%	90.50%	100.00%	-
DPS	0.80	1.58	1.82	1.76	2.48	2.37	1.61	-10.99%
YoY %	-49.37%	-13.19%	3.41%	-29.03%	4.64%	47.20%	-	-
Horiz. %	49.69%	98.14%	113.04%	109.32%	154.04%	147.20%	100.00%	-
NAPS	1.4346	1.3589	1.2663	0.6768	0.8221	0.7275	0.6878	13.02%
YoY %	5.57%	7.31%	87.10%	-17.67%	13.00%	5.77%	-	-
Horiz. %	208.58%	197.57%	184.11%	98.40%	119.53%	105.77%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	4.08	3.40	3.54	1.99	2.53	2.66	1.80	-
P/RPS	2.24	1.49	1.13	0.84	0.95	0.85	0.66	22.57%
YoY %	50.34%	31.86%	34.52%	-11.58%	11.76%	28.79%	-	-
Horiz. %	339.39%	225.76%	171.21%	127.27%	143.94%	128.79%	100.00%	-
P/EPS	16.03	11.10	8.95	6.82	7.31	8.74	5.36	20.02%
YoY %	44.41%	24.02%	31.23%	-6.70%	-16.36%	63.06%	-	-
Horiz. %	299.07%	207.09%	166.98%	127.24%	136.38%	163.06%	100.00%	-
EY	6.24	9.01	11.18	14.67	13.68	11.44	18.66	-16.68%
YoY %	-30.74%	-19.41%	-23.79%	7.24%	19.58%	-38.69%	-	-
Horiz. %	33.44%	48.29%	59.91%	78.62%	73.31%	61.31%	100.00%	-
DY	0.49	1.18	1.33	2.61	4.35	3.95	3.94	-29.33%
YoY %	-58.47%	-11.28%	-49.04%	-40.00%	10.13%	0.25%	-	-
Horiz. %	12.44%	29.95%	33.76%	66.24%	110.41%	100.25%	100.00%	-
P/NAPS	1.15	0.99	1.08	1.00	0.69	0.82	0.59	11.75%
YoY %	16.16%	-8.33%	8.00%	44.93%	-15.85%	38.98%	-	-
Horiz. %	194.92%	167.80%	183.05%	169.49%	116.95%	138.98%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	18/11/19	27/11/18	27/11/17	25/11/16	23/11/15	27/11/14	25/11/13	-
Price	4.75	3.33	3.50	2.34	2.50	2.52	1.89	-
P/RPS	2.61	1.46	1.12	0.99	0.94	0.80	0.69	24.81%
YoY %	78.77%	30.36%	13.13%	5.32%	17.50%	15.94%	-	-
Horiz. %	378.26%	211.59%	162.32%	143.48%	136.23%	115.94%	100.00%	-
P/EPS	18.66	10.87	8.85	8.02	7.22	8.28	5.63	22.09%
YoY %	71.67%	22.82%	10.35%	11.08%	-12.80%	47.07%	-	-
Horiz. %	331.44%	193.07%	157.19%	142.45%	128.24%	147.07%	100.00%	-
EY	5.36	9.20	11.30	12.47	13.85	12.08	17.78	-18.10%
YoY %	-41.74%	-18.58%	-9.38%	-9.96%	14.65%	-32.06%	-	-
Horiz. %	30.15%	51.74%	63.55%	70.13%	77.90%	67.94%	100.00%	-
DY	0.42	1.20	1.34	2.22	4.40	4.17	3.76	-30.59%
YoY %	-65.00%	-10.45%	-39.64%	-49.55%	5.52%	10.90%	-	-
Horiz. %	11.17%	31.91%	35.64%	59.04%	117.02%	110.90%	100.00%	-
P/NAPS	1.34	0.97	1.07	1.17	0.68	0.78	0.62	13.69%
YoY %	38.14%	-9.35%	-8.55%	72.06%	-12.82%	25.81%	-	-
Horiz. %	216.13%	156.45%	172.58%	188.71%	109.68%	125.81%	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