[MFCB] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

30-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 6.64%

YoY- 8.58%

Quarter Report

Interim financial report 2016.Q1.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	880,773	1,083,188	806,059	670,753	639,480	663,663	618,894	6.05%
YoY %	-18.69%	34.38%	20.17%	4.89%	-3.64%	7.23%	-	-
Horiz. %	142.31%	175.02%	130.24%	108.38%	103.33%	107.23%	100.00%	-
PBT	198,702	214,997	193,509	154,412	154,784	156,123	130,192	7.29%
YoY %	-7.58%	11.10%	25.32%	-0.24%	-0.86%	19.92%	-	-
Horiz. %	152.62%	165.14%	148.63%	118.60%	118.89%	119.92%	100.00%	-
Tax	-38,297	-41,219	-34,550	-40,018	-46,631	-47,705	-36,159	0.96%
YoY %	7.09%	-19.30%	13.66%	14.18%	2.25%	-31.93%	-	-
Horiz. %	105.91%	113.99%	95.55%	110.67%	128.96%	131.93%	100.00%	-
NP	160,405	173,778	158,959	114,394	108,153	108,418	94,033	9.30%
YoY %	-7.70%	9.32%	38.96%	5.77%	-0.24%	15.30%	-	-
Horiz. %	170.58%	184.81%	169.05%	121.65%	115.02%	115.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,418	132,463	134,523	79,192	72,932	73,640	59,548	14.09%
YoY %	-0.79%	-1.53%	69.87%	8.58%	-0.96%	23.66%	-	-
Horiz. %	220.69%	222.45%	225.91%	132.99%	122.48%	123.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.27%	19.17%	17.85%	25.92%	30.13%	30.56%	27.77%	-
YoY %	0.52%	7.39%	-31.13%	-13.97%	-1.41%	10.05%	-	-
Horiz. %	69.39%	69.03%	64.28%	93.34%	108.50%	110.05%	100.00%	-
Total Cost	720,368	909,410	647,100	556,359	531,327	555,245	524,861	5.41%
YoY %	-20.79%	40.54%	16.31%	4.71%	-4.31%	5.79%	-	-
Horiz. %	137.25%	173.27%	123.29%	106.00%	101.23%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,373,620	1,221,920	1,212,845	670,312	756,469	683,709	633,726	13.75%
YoY %	12.41%	0.75%	80.94%	-11.39%	10.64%	7.89%	-	-
Horiz. %	216.75%	192.82%	191.38%	105.77%	119.37%	107.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	15,681	15,431	16,607	17,802	11,131	16,705	15,947	-0.27%
YoY %	1.62%	-7.08%	-6.71%	59.93%	-33.37%	4.75%	-	-
Horiz. %	98.33%	96.76%	104.14%	111.63%	69.80%	104.75%	100.00%	-
Div Payout %	11.93%	11.65%	12.35%	22.48%	15.26%	22.69%	26.78%	-
YoY %	2.40%	-5.67%	-45.06%	47.31%	-32.75%	-15.27%	-	-
Horiz. %	44.55%	43.50%	46.12%	83.94%	56.98%	84.73%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,373,620	1,221,920	1,212,845	670,312	756,469	683,709	633,726	13.75%
YoY %	12.41%	0.75%	80.94%	-11.39%	10.64%	7.89%	-	-
Horiz. %	216.75%	192.82%	191.38%	105.77%	119.37%	107.89%	100.00%	-
NOSH	417,661	410,903	381,397	223,437	222,491	222,706	223,143	11.00%
YoY %	1.64%	7.74%	70.70%	0.43%	-0.10%	-0.20%	-	-
Horiz. %	187.17%	184.14%	170.92%	100.13%	99.71%	99.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	18.21%	16.04%	19.72%	17.05%	16.91%	16.34%	15.19%	-
YoY %	13.53%	-18.66%	15.66%	0.83%	3.49%	7.57%	-	-
Horiz. %	119.88%	105.60%	129.82%	112.24%	111.32%	107.57%	100.00%	-
ROE	9.57%	10.84%	11.09%	11.81%	9.64%	10.77%	9.40%	-
YoY %	-11.72%	-2.25%	-6.10%	22.51%	-10.49%	14.57%	-	-
Horiz. %	101.81%	115.32%	117.98%	125.64%	102.55%	114.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	221.86	277.46	211.34	300.20	287.42	298.00	277.35	-3.65%
YoY %	-20.04%	31.29%	-29.60%	4.45%	-3.55%	7.45%	-	-
Horiz. %	79.99%	100.04%	76.20%	108.24%	103.63%	107.45%	100.00%	-
EPS	33.10	33.93	35.27	35.44	32.78	33.07	26.69	3.65%
YoY %	-2.45%	-3.80%	-0.48%	8.11%	-0.88%	23.90%	-	-
Horiz. %	124.02%	127.13%	132.15%	132.78%	122.82%	123.90%	100.00%	-
DPS	4.00	3.95	4.35	8.00	5.00	7.50	7.10	-9.11%
YoY %	1.27%	-9.20%	-45.63%	60.00%	-33.33%	5.63%	-	-
Horiz. %	56.34%	55.63%	61.27%	112.68%	70.42%	105.63%	100.00%	-
NAPS	3.46	3.13	3.18	3.00	3.40	3.07	2.84	3.34%
YoY %	10.54%	-1.57%	6.00%	-11.76%	10.75%	8.10%	-	-
Horiz. %	121.83%	110.21%	111.97%	105.63%	119.72%	108.10%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 223,437
RPS	89.12	109.60	81.56	67.87	64.70	67.15	62.62	6.05%
YoY %	-18.69%	34.38%	20.17%	4.90%	-3.65%	7.23%	-	-
Horiz. %	142.32%	175.02%	130.25%	108.38%	103.32%	107.23%	100.00%	-
EPS	13.30	13.40	13.61	8.01	7.38	7.45	6.02	14.11%
YoY %	-0.75%	-1.54%	69.91%	8.54%	-0.94%	23.75%	-	-
Horiz. %	220.93%	222.59%	226.08%	133.06%	122.59%	123.75%	100.00%	-
DPS	1.59	1.56	1.68	1.80	1.13	1.69	1.61	-0.20%
YoY %	1.92%	-7.14%	-6.67%	59.29%	-33.14%	4.97%	-	-
Horiz. %	98.76%	96.89%	104.35%	111.80%	70.19%	104.97%	100.00%	-
NAPS	1.3898	1.2363	1.2271	0.6782	0.7654	0.6918	0.6412	13.75%
YoY %	12.42%	0.75%	80.93%	-11.39%	10.64%	7.89%	-	-
Horiz. %	216.75%	192.81%	191.38%	105.77%	119.37%	107.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	3.85	3.23	2.92	1.84	2.52	2.26	1.58	-
P/RPS	1.74	1.16	1.38	0.61	0.88	0.76	0.57	20.43%
YoY %	50.00%	-15.94%	126.23%	-30.68%	15.79%	33.33%	-	-
Horiz. %	305.26%	203.51%	242.11%	107.02%	154.39%	133.33%	100.00%	-
P/EPS	11.63	9.52	8.28	5.19	7.69	6.83	5.92	11.90%
YoY %	22.16%	14.98%	59.54%	-32.51%	12.59%	15.37%	-	-
Horiz. %	196.45%	160.81%	139.86%	87.67%	129.90%	115.37%	100.00%	-
EY	8.60	10.50	12.08	19.26	13.01	14.63	16.89	-10.63%
YoY %	-18.10%	-13.08%	-37.28%	48.04%	-11.07%	-13.38%	-	-
Horiz. %	50.92%	62.17%	71.52%	114.03%	77.03%	86.62%	100.00%	-
DY	1.04	1.22	1.49	4.35	1.98	3.32	4.49	-21.62%
YoY %	-14.75%	-18.12%	-65.75%	119.70%	-40.36%	-26.06%	-	-
Horiz. %	23.16%	27.17%	33.18%	96.88%	44.10%	73.94%	100.00%	-
P/NAPS	1.11	1.03	0.92	0.61	0.74	0.74	0.56	12.07%
YoY %	7.77%	11.96%	50.82%	-17.57%	0.00%	32.14%	-	-
Horiz. %	198.21%	183.93%	164.29%	108.93%	132.14%	132.14%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	28/05/18	22/05/17	30/05/16	22/05/15	21/05/14	21/05/13	-
Price	3.39	3.55	4.00	1.70	2.42	2.29	1.79	-
P/RPS	1.53	1.28	1.89	0.57	0.84	0.77	0.65	15.32%
YoY %	19.53%	-32.28%	231.58%	-32.14%	9.09%	18.46%	-	-
Horiz. %	235.38%	196.92%	290.77%	87.69%	129.23%	118.46%	100.00%	-
P/EPS	10.24	10.46	11.34	4.80	7.38	6.93	6.71	7.29%
YoY %	-2.10%	-7.76%	136.25%	-34.96%	6.49%	3.28%	-	-
Horiz. %	152.61%	155.89%	169.00%	71.54%	109.99%	103.28%	100.00%	-
EY	9.76	9.56	8.82	20.85	13.55	14.44	14.91	-6.81%
YoY %	2.09%	8.39%	-57.70%	53.87%	-6.16%	-3.15%	-	-
Horiz. %	65.46%	64.12%	59.15%	139.84%	90.88%	96.85%	100.00%	-
DY	1.18	1.11	1.09	4.71	2.07	3.28	3.97	-18.30%
YoY %	6.31%	1.83%	-76.86%	127.54%	-36.89%	-17.38%	-	-
Horiz. %	29.72%	27.96%	27.46%	118.64%	52.14%	82.62%	100.00%	-
P/NAPS	0.98	1.13	1.26	0.57	0.71	0.75	0.63	7.63%
YoY %	-13.27%	-10.32%	121.05%	-19.72%	-5.33%	19.05%	-	-
Horiz. %	155.56%	179.37%	200.00%	90.48%	112.70%	119.05%	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