[MFCB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

23-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -11.2%

YoY- 14.57%

Quarter Report

MFCB 4Q 2017 (Bursa copy).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	870,921	868,258	860,752	910,862	1,213,853	1,224,442	828,644	3.36%
YoY %	0.31%	0.87%	-5.50%	-24.96%	-0.86%	47.76%	-	-
Horiz. %	105.10%	104.78%	103.87%	109.92%	146.49%	147.76%	100.00%	-
PBT	195,476	190,084	171,700	192,935	236,704	245,146	178,180	6.36%
YoY %	2.84%	10.71%	-11.01%	-18.49%	-3.44%	37.58%	-	-
Horiz. %	109.71%	106.68%	96.36%	108.28%	132.85%	137.58%	100.00%	-
Tax	-31,005	-29,824	-27,952	-35,225	-47,457	-53,880	-31,936	-1.95%
YoY %	-3.96%	-6.70%	20.65%	25.77%	11.92%	-68.71%	-	-
Horiz. %	97.08%	93.39%	87.53%	110.30%	148.60%	168.71%	100.00%	-
NP	164,470	160,260	143,748	157,710	189,246	191,266	146,244	8.13%
YoY %	2.63%	11.49%	-8.85%	-16.66%	-1.06%	30.79%	-	-
Horiz. %	112.46%	109.58%	98.29%	107.84%	129.40%	130.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,800	119,882	126,016	138,336	155,784	153,534	149,508	-8.51%
YoY %	9.11%	-4.87%	-8.91%	-11.20%	1.47%	2.69%	-	-
Horiz. %	87.49%	80.18%	84.29%	92.53%	104.20%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.86%	15.69%	16.28%	18.26%	20.05%	21.98%	17.92%	-
YoY %	1.08%	-3.62%	-10.84%	-8.93%	-8.78%	22.66%	-	-
Horiz. %	88.50%	87.56%	90.85%	101.90%	111.89%	122.66%	100.00%	-
Total Cost	706,450	707,998	717,004	753,152	1,024,606	1,033,176	682,400	2.33%
YoY %	-0.22%	-1.26%	-4.80%	-26.49%	-0.83%	51.40%	-	-
Horiz. %	103.52%	103.75%	105.07%	110.37%	150.15%	151.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,343,113	1,284,439	1,221,920	1,221,573	1,248,971	1,236,208	1,212,845	7.03%
YoY %	4.57%	5.12%	0.03%	-2.19%	1.03%	1.93%	-	-
Horiz. %	110.74%	105.90%	100.75%	100.72%	102.98%	101.93%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	10,411	15,616	-	15,611	10,185	15,261	-	-
YoY %	-33.33%	0.00%	-	53.27%	-33.26%	0.00%	-	-
Horiz. %	68.22%	102.33%	-	102.29%	66.74%	100.00%	-	-
Div Payout %	7.96%	13.03%	-	11.28%	6.54%	9.94%	-	-
YoY %	-38.91%	0.00%	-	72.48%	-34.21%	0.00%	-	-
Horiz. %	80.08%	131.09%	-	113.48%	65.79%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,343,113	1,284,439	1,221,920	1,221,573	1,248,971	1,236,208	1,212,845	7.03%
YoY %	4.57%	5.12%	0.03%	-2.19%	1.03%	1.93%	-	-
Horiz. %	110.74%	105.90%	100.75%	100.72%	102.98%	101.93%	100.00%	-
NOSH	411,163	410,906	410,903	410,785	381,948	381,545	381,397	5.13%
YoY %	0.06%	0.00%	0.03%	7.55%	0.11%	0.04%	-	-
Horiz. %	107.80%	107.74%	107.74%	107.71%	100.14%	100.04%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.88%	18.46%	16.70%	17.31%	15.59%	15.62%	17.65%	-
YoY %	2.28%	10.54%	-3.52%	11.03%	-0.19%	-11.50%	-	-
Horiz. %	106.97%	104.59%	94.62%	98.07%	88.33%	88.50%	100.00%	-
ROE	9.74%	9.33%	10.31%	11.32%	12.47%	12.42%	12.33%	-
YoY %	4.39%	-9.51%	-8.92%	-9.22%	0.40%	0.73%	-	-
Horiz. %	78.99%	75.67%	83.62%	91.81%	101.14%	100.73%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	223.06	222.40	220.49	233.39	317.81	320.92	217.26	1.77%
YoY %	0.30%	0.87%	-5.53%	-26.56%	-0.97%	47.71%	-	-
Horiz. %	102.67%	102.37%	101.49%	107.42%	146.28%	147.71%	100.00%	-
EPS	33.49	30.70	32.28	36.02	40.79	40.24	39.20	-9.95%
YoY %	9.09%	-4.89%	-10.38%	-11.69%	1.37%	2.65%	-	-
Horiz. %	85.43%	78.32%	82.35%	91.89%	104.06%	102.65%	100.00%	-
DPS	2.67	4.00	0.00	4.00	2.67	4.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	49.81%	-33.25%	0.00%	-	-
Horiz. %	66.75%	100.00%	0.00%	100.00%	66.75%	100.00%	-	-
NAPS	3.44	3.29	3.13	3.13	3.27	3.24	3.18	5.37%
YoY %	4.56%	5.11%	0.00%	-4.28%	0.93%	1.89%	-	-
Horiz. %	108.18%	103.46%	98.43%	98.43%	102.83%	101.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 410,785
RPS	88.12	87.85	87.09	92.16	122.82	123.89	83.84	3.37%
YoY %	0.31%	0.87%	-5.50%	-24.96%	-0.86%	47.77%	-	-
Horiz. %	105.10%	104.78%	103.88%	109.92%	146.49%	147.77%	100.00%	-
EPS	13.23	12.13	12.75	14.00	15.76	15.53	15.13	-8.55%
YoY %	9.07%	-4.86%	-8.93%	-11.17%	1.48%	2.64%	-	-
Horiz. %	87.44%	80.17%	84.27%	92.53%	104.16%	102.64%	100.00%	-
DPS	1.05	1.58	0.00	1.58	1.03	1.54	0.00	-
YoY %	-33.54%	0.00%	0.00%	53.40%	-33.12%	0.00%	-	-
Horiz. %	68.18%	102.60%	0.00%	102.60%	66.88%	100.00%	-	-
NAPS	1.3589	1.2996	1.2363	1.236	1.2637	1.2508	1.2271	7.03%
YoY %	4.56%	5.12%	0.02%	-2.19%	1.03%	1.93%	-	-
Horiz. %	110.74%	105.91%	100.75%	100.73%	102.98%	101.93%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.40	3.64	3.23	3.67	3.54	3.94	2.92	-
P/RPS	1.52	1.64	1.46	1.57	1.11	1.23	1.34	8.75%
YoY %	-7.32%	12.33%	-7.01%	41.44%	-9.76%	-8.21%	-	-
Horiz. %	113.43%	122.39%	108.96%	117.16%	82.84%	91.79%	100.00%	-
P/EPS	10.15	11.85	10.01	10.35	8.68	9.79	7.45	22.87%
YoY %	-14.35%	18.38%	-3.29%	19.24%	-11.34%	31.41%	-	-
Horiz. %	136.24%	159.06%	134.36%	138.93%	116.51%	131.41%	100.00%	-
EY	9.85	8.44	9.99	9.66	11.52	10.21	13.42	-18.61%
YoY %	16.71%	-15.52%	3.42%	-16.15%	12.83%	-23.92%	-	-
Horiz. %	73.40%	62.89%	74.44%	71.98%	85.84%	76.08%	100.00%	-
DY	0.78	1.10	0.00	1.09	0.75	1.02	0.00	-
YoY %	-29.09%	0.00%	0.00%	45.33%	-26.47%	0.00%	-	-
Horiz. %	76.47%	107.84%	0.00%	106.86%	73.53%	100.00%	-	-
P/NAPS	0.99	1.11	1.03	1.17	1.08	1.22	0.92	5.00%
YoY %	-10.81%	7.77%	-11.97%	8.33%	-11.48%	32.61%	-	-
Horiz. %	107.61%	120.65%	111.96%	127.17%	117.39%	132.61%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	28/08/18	28/05/18	23/02/18	27/11/17	25/08/17	22/05/17	-
Price	3.33	3.53	3.55	3.60	3.50	3.53	4.00	-
P/RPS	1.49	1.59	1.61	1.54	1.10	1.10	1.84	-13.11%
YoY %	-6.29%	-1.24%	4.55%	40.00%	0.00%	-40.22%	-	-
Horiz. %	80.98%	86.41%	87.50%	83.70%	59.78%	59.78%	100.00%	-
P/EPS	9.94	11.50	11.00	10.16	8.58	8.77	10.20	-1.70%
YoY %	-13.57%	4.55%	8.27%	18.41%	-2.17%	-14.02%	-	-
Horiz. %	97.45%	112.75%	107.84%	99.61%	84.12%	85.98%	100.00%	-
EY	10.06	8.70	9.09	9.85	11.65	11.40	9.80	1.75%
YoY %	15.63%	-4.29%	-7.72%	-15.45%	2.19%	16.33%	-	-
Horiz. %	102.65%	88.78%	92.76%	100.51%	118.88%	116.33%	100.00%	-
DY	0.80	1.13	0.00	1.11	0.76	1.13	0.00	-
YoY %	-29.20%	0.00%	0.00%	46.05%	-32.74%	0.00%	-	-
Horiz. %	70.80%	100.00%	0.00%	98.23%	67.26%	100.00%	-	-
P/NAPS	0.97	1.07	1.13	1.15	1.07	1.09	1.26	-15.98%
YoY %	-9.35%	-5.31%	-1.74%	7.48%	-1.83%	-13.49%	-	-
Horiz. %	76.98%	84.92%	89.68%	91.27%	84.92%	86.51%	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