[MFCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -8.91%

YoY- -15.71%

Quarter Report

MFCB_Interim financial report Q1 2018 (for Bursa).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	874,119	870,921	868,258	860,752	910,862	1,213,853	1,224,442	-20.07%
YoY %	0.37%	0.31%	0.87%	-5.50%	-24.96%	-0.86%	-	-
Horiz. %	71.39%	71.13%	70.91%	70.30%	74.39%	99.14%	100.00%	-
PBT	197,440	195,476	190,084	171,700	192,935	236,704	245,146	-13.40%
YoY %	1.00%	2.84%	10.71%	-11.01%	-18.49%	-3.44%	-	-
Horiz. %	80.54%	79.74%	77.54%	70.04%	78.70%	96.56%	100.00%	-
Tax	-37,908	-31,005	-29,824	-27,952	-35,225	-47,457	-53,880	-20.84%
YoY %	-22.26%	-3.96%	-6.70%	20.65%	25.77%	11.92%	-	-
Horiz. %	70.36%	57.54%	55.35%	51.88%	65.38%	88.08%	100.00%	-
NP	159,532	164,470	160,260	143,748	157,710	189,246	191,266	-11.36%
YoY %	-3.00%	2.63%	11.49%	-8.85%	-16.66%	-1.06%	-	-
Horiz. %	83.41%	85.99%	83.79%	75.16%	82.46%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,266	130,800	119,882	126,016	138,336	155,784	153,534	-10.80%
YoY %	-1.17%	9.11%	-4.87%	-8.91%	-11.20%	1.47%	-	-
Horiz. %	84.19%	85.19%	78.08%	82.08%	90.10%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.20%	15.86%	15.69%	16.28%	18.26%	20.05%	21.98%	-
YoY %	21.06%	1.08%	-3.62%	-10.84%	-8.93%	-8.78%	-	-
Horiz. %	87.35%	72.16%	71.38%	74.07%	83.08%	91.22%	100.00%	-
Total Cost	714,587	706,450	707,998	717,004	753,152	1,024,606	1,033,176	-21.73%
YoY %	1.15%	-0.22%	-1.26%	-4.80%	-26.49%	-0.83%	-	-
Horiz. %	69.16%	68.38%	68.53%	69.40%	72.90%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	1,248,971	1,236,208	5.62%
YoY %	-0.06%	4.57%	5.12%	0.03%	-2.19%	1.03%	-	-
Horiz. %	108.58%	108.65%	103.90%	98.84%	98.82%	101.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	15,745	10,411	15,616	-	15,611	10,185	15,261	2.09%
YoY %	51.23%	-33.33%	0.00%	-	53.27%	-33.26%	-	-
Horiz. %	103.17%	68.22%	102.33%	-	102.29%	66.74%	100.00%	-
Div Payout %	12.18%	7.96%	13.03%	-	11.28%	6.54%	9.94%	-
YoY %	53.02%	-38.91%	0.00%	-	72.48%	-34.21%	-	-
Horiz. %	122.54%	80.08%	131.09%	-	113.48%	65.79%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	1,248,971	1,236,208	5.62%
YoY %	-0.06%	4.57%	5.12%	0.03%	-2.19%	1.03%	-	-
Horiz. %	108.58%	108.65%	103.90%	98.84%	98.82%	101.03%	100.00%	-
NOSH	417,325	411,163	410,906	410,903	410,785	381,948	381,545	6.14%
YoY %	1.50%	0.06%	0.00%	0.03%	7.55%	0.11%	-	-
Horiz. %	109.38%	107.76%	107.70%	107.69%	107.66%	100.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	18.25%	18.88%	18.46%	16.70%	17.31%	15.59%	15.62%	-
YoY %	-3.34%	2.28%	10.54%	-3.52%	11.03%	-0.19%	-	-
Horiz. %	116.84%	120.87%	118.18%	106.91%	110.82%	99.81%	100.00%	-
ROE	9.63%	9.74%	9.33%	10.31%	11.32%	12.47%	12.42%	-
YoY %	-1.13%	4.39%	-9.51%	-8.92%	-9.22%	0.40%	-	-
Horiz. %	77.54%	78.42%	75.12%	83.01%	91.14%	100.40%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	222.06	223.06	222.40	220.49	233.39	317.81	320.92	-21.71%
YoY %	-0.45%	0.30%	0.87%	-5.53%	-26.56%	-0.97%	-	-
Horiz. %	69.19%	69.51%	69.30%	68.71%	72.73%	99.03%	100.00%	-
EPS	33.03	33.49	30.70	32.28	36.02	40.79	40.24	-12.30%
YoY %	-1.37%	9.09%	-4.89%	-10.38%	-11.69%	1.37%	-	-
Horiz. %	82.08%	83.23%	76.29%	80.22%	89.51%	101.37%	100.00%	-
DPS	4.00	2.67	4.00	0.00	4.00	2.67	4.00	0.00%
YoY %	49.81%	-33.25%	0.00%	0.00%	49.81%	-33.25%	-	-
Horiz. %	100.00%	66.75%	100.00%	0.00%	100.00%	66.75%	100.00%	-
NAPS	3.41	3.44	3.29	3.13	3.13	3.27	3.24	3.45%
YoY %	-0.87%	4.56%	5.11%	0.00%	-4.28%	0.93%	-	-
Horiz. %	105.25%	106.17%	101.54%	96.60%	96.60%	100.93%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 410,903
RPS	88.44	88.12	87.85	87.09	92.16	122.82	123.89	-20.07%
YoY %	0.36%	0.31%	0.87%	-5.50%	-24.96%	-0.86%	-	-
Horiz. %	71.39%	71.13%	70.91%	70.30%	74.39%	99.14%	100.00%	-
EPS	13.08	13.23	12.13	12.75	14.00	15.76	15.53	-10.78%
YoY %	-1.13%	9.07%	-4.86%	-8.93%	-11.17%	1.48%	-	-
Horiz. %	84.22%	85.19%	78.11%	82.10%	90.15%	101.48%	100.00%	-
DPS	1.59	1.05	1.58	0.00	1.58	1.03	1.54	2.14%
YoY %	51.43%	-33.54%	0.00%	0.00%	53.40%	-33.12%	-	-
Horiz. %	103.25%	68.18%	102.60%	0.00%	102.60%	66.88%	100.00%	-
NAPS	1.3582	1.3589	1.2996	1.2363	1.236	1.2637	1.2508	5.62%
YoY %	-0.05%	4.56%	5.12%	0.02%	-2.19%	1.03%	-	-
Horiz. %	108.59%	108.64%	103.90%	98.84%	98.82%	101.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	3.10	3.40	3.64	3.23	3.67	3.54	3.94	-
P/RPS	1.40	1.52	1.64	1.46	1.57	1.11	1.23	8.98%
YoY %	-7.89%	-7.32%	12.33%	-7.01%	41.44%	-9.76%	-	-
Horiz. %	113.82%	123.58%	133.33%	118.70%	127.64%	90.24%	100.00%	-
P/EPS	9.44	10.15	11.85	10.01	10.35	8.68	9.79	-2.39%
YoY %	-7.00%	-14.35%	18.38%	-3.29%	19.24%	-11.34%	-	-
Horiz. %	96.42%	103.68%	121.04%	102.25%	105.72%	88.66%	100.00%	-
EY	10.59	9.85	8.44	9.99	9.66	11.52	10.21	2.45%
YoY %	7.51%	16.71%	-15.52%	3.42%	-16.15%	12.83%	-	-
Horiz. %	103.72%	96.47%	82.66%	97.85%	94.61%	112.83%	100.00%	-
DY	1.29	0.78	1.10	0.00	1.09	0.75	1.02	16.89%
YoY %	65.38%	-29.09%	0.00%	0.00%	45.33%	-26.47%	-	-
Horiz. %	126.47%	76.47%	107.84%	0.00%	106.86%	73.53%	100.00%	-
P/NAPS	0.91	0.99	1.11	1.03	1.17	1.08	1.22	-17.70%
YoY %	-8.08%	-10.81%	7.77%	-11.97%	8.33%	-11.48%	-	-
Horiz. %	74.59%	81.15%	90.98%	84.43%	95.90%	88.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	27/11/18	28/08/18	28/05/18	23/02/18	27/11/17	25/08/17	-
Price	3.88	3.33	3.53	3.55	3.60	3.50	3.53	-
P/RPS	1.75	1.49	1.59	1.61	1.54	1.10	1.10	36.16%
YoY %	17.45%	-6.29%	-1.24%	4.55%	40.00%	0.00%	-	-
Horiz. %	159.09%	135.45%	144.55%	146.36%	140.00%	100.00%	100.00%	-
P/EPS	11.82	9.94	11.50	11.00	10.16	8.58	8.77	21.94%
YoY %	18.91%	-13.57%	4.55%	8.27%	18.41%	-2.17%	-	-
Horiz. %	134.78%	113.34%	131.13%	125.43%	115.85%	97.83%	100.00%	-
EY	8.46	10.06	8.70	9.09	9.85	11.65	11.40	-17.98%
YoY %	-15.90%	15.63%	-4.29%	-7.72%	-15.45%	2.19%	-	-
Horiz. %	74.21%	88.25%	76.32%	79.74%	86.40%	102.19%	100.00%	-
DY	1.03	0.80	1.13	0.00	1.11	0.76	1.13	-5.97%
YoY %	28.75%	-29.20%	0.00%	0.00%	46.05%	-32.74%	-	-
Horiz. %	91.15%	70.80%	100.00%	0.00%	98.23%	67.26%	100.00%	-
P/NAPS	1.14	0.97	1.07	1.13	1.15	1.07	1.09	3.02%
YoY %	17.53%	-9.35%	-5.31%	-1.74%	7.48%	-1.83%	-	-
Horiz. %	104.59%	88.99%	98.17%	103.67%	105.50%	98.17%	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