[MFCB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -1.57%

YoY- -21.02%

Quarter Report

MFCB_Interim financial report Q3 2018 (Bursa copy).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	820,882	880,773	874,119	889,555	968,662	1,083,188	1,146,754	-20.02%
YoY %	-6.80%	0.76%	-1.74%	-8.17%	-10.57%	-5.54%	-	-
Horiz. %	71.58%	76.81%	76.23%	77.57%	84.47%	94.46%	100.00%	-
PBT	177,380	198,702	196,684	196,892	200,282	214,997	228,569	-15.59%
YoY %	-10.73%	1.03%	-0.11%	-1.69%	-6.84%	-5.94%	-	-
Horiz. %	77.60%	86.93%	86.05%	86.14%	87.62%	94.06%	100.00%	-
Tax	-35,681	-38,297	-38,158	-33,276	-33,587	-41,219	-45,365	-14.83%
YoY %	6.83%	-0.36%	-14.67%	0.93%	18.52%	9.14%	-	-
Horiz. %	78.65%	84.42%	84.11%	73.35%	74.04%	90.86%	100.00%	-
NP	141,699	160,405	158,526	163,616	166,695	173,778	183,204	-15.77%
YoY %	-11.66%	1.19%	-3.11%	-1.85%	-4.08%	-5.15%	-	-
Horiz. %	77.34%	87.56%	86.53%	89.31%	90.99%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,194	131,418	129,266	119,598	121,510	132,463	138,336	-6.45%
YoY %	-4.74%	1.66%	8.08%	-1.57%	-8.27%	-4.25%	-	-
Horiz. %	90.50%	95.00%	93.44%	86.45%	87.84%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.12%	19.27%	19.40%	16.90%	16.77%	19.17%	19.85%	-
YoY %	4.41%	-0.67%	14.79%	0.78%	-12.52%	-3.43%	-	-
Horiz. %	101.36%	97.08%	97.73%	85.14%	84.48%	96.57%	100.00%	-
Total Cost	679,183	720,368	715,593	725,939	801,967	909,410	963,550	-20.84%
YoY %	-5.72%	0.67%	-1.43%	-9.48%	-11.81%	-5.62%	-	-
Horiz. %	70.49%	74.76%	74.27%	75.34%	83.23%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,391,411	1,373,620	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	9.09%
YoY %	1.30%	2.33%	-0.06%	4.57%	5.12%	0.03%	-	-
Horiz. %	113.90%	112.45%	109.89%	109.95%	105.15%	100.03%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	7,872	15,681	15,681	15,613	15,613	15,431	15,431	-36.23%
YoY %	-49.80%	0.00%	0.44%	0.00%	1.18%	0.00%	-	-
Horiz. %	51.01%	101.62%	101.62%	101.18%	101.18%	100.00%	100.00%	-
Div Payout %	6.29%	11.93%	12.13%	13.06%	12.85%	11.65%	11.16%	-
YoY %	-47.28%	-1.65%	-7.12%	1.63%	10.30%	4.39%	-	-
Horiz. %	56.36%	106.90%	108.69%	117.03%	115.14%	104.39%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,391,411	1,373,620	1,342,332	1,343,113	1,284,439	1,221,920	1,221,573	9.09%
YoY %	1.30%	2.33%	-0.06%	4.57%	5.12%	0.03%	-	-
Horiz. %	113.90%	112.45%	109.89%	109.95%	105.15%	100.03%	100.00%	-
NOSH	420,425	417,661	417,325	411,163	410,906	410,903	410,785	1.56%
YoY %	0.66%	0.08%	1.50%	0.06%	0.00%	0.03%	-	-
Horiz. %	102.35%	101.67%	101.59%	100.09%	100.03%	100.03%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	17.26%	18.21%	18.14%	18.39%	17.21%	16.04%	15.98%	-
YoY %	-5.22%	0.39%	-1.36%	6.86%	7.29%	0.38%	-	-
Horiz. %	108.01%	113.95%	113.52%	115.08%	107.70%	100.38%	100.00%	-
ROE	9.00%	9.57%	9.63%	8.90%	9.46%	10.84%	11.32%	-
YoY %	-5.96%	-0.62%	8.20%	-5.92%	-12.73%	-4.24%	-	-
Horiz. %	79.51%	84.54%	85.07%	78.62%	83.57%	95.76%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	206.49	221.86	222.06	227.83	248.12	277.46	293.83	-21.00%
YoY %	-6.93%	-0.09%	-2.53%	-8.18%	-10.57%	-5.57%	-	-
Horiz. %	70.28%	75.51%	75.57%	77.54%	84.44%	94.43%	100.00%	-
EPS	31.49	33.10	32.84	30.63	31.12	33.93	35.45	-7.61%
YoY %	-4.86%	0.79%	7.22%	-1.57%	-8.28%	-4.29%	-	-
Horiz. %	88.83%	93.37%	92.64%	86.40%	87.79%	95.71%	100.00%	-
DPS	2.00	4.00	4.00	4.00	4.00	3.95	3.95	-36.55%
YoY %	-50.00%	0.00%	0.00%	0.00%	1.27%	0.00%	-	-
Horiz. %	50.63%	101.27%	101.27%	101.27%	101.27%	100.00%	100.00%	-
NAPS	3.50	3.46	3.41	3.44	3.29	3.13	3.13	7.75%
YoY %	1.16%	1.47%	-0.87%	4.56%	5.11%	0.00%	-	-
Horiz. %	111.82%	110.54%	108.95%	109.90%	105.11%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 411,163
RPS	83.06	89.12	88.44	90.00	98.01	109.60	116.03	-20.02%
YoY %	-6.80%	0.77%	-1.73%	-8.17%	-10.57%	-5.54%	-	-
Horiz. %	71.58%	76.81%	76.22%	77.57%	84.47%	94.46%	100.00%	-
EPS	12.67	13.30	13.08	12.10	12.29	13.40	14.00	-6.45%
YoY %	-4.74%	1.68%	8.10%	-1.55%	-8.28%	-4.29%	-	-
Horiz. %	90.50%	95.00%	93.43%	86.43%	87.79%	95.71%	100.00%	-
DPS	0.80	1.59	1.59	1.58	1.58	1.56	1.56	-36.00%
YoY %	-49.69%	0.00%	0.63%	0.00%	1.28%	0.00%	-	-
Horiz. %	51.28%	101.92%	101.92%	101.28%	101.28%	100.00%	100.00%	-
NAPS	1.4078	1.3898	1.3582	1.3589	1.2996	1.2363	1.236	9.09%
YoY %	1.30%	2.33%	-0.05%	4.56%	5.12%	0.02%	-	-
Horiz. %	113.90%	112.44%	109.89%	109.94%	105.15%	100.02%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	3.45	3.85	3.10	3.40	3.64	3.23	3.67	-
P/RPS	1.67	1.74	1.40	1.49	1.47	1.16	1.25	21.36%
YoY %	-4.02%	24.29%	-6.04%	1.36%	26.72%	-7.20%	-	-
Horiz. %	133.60%	139.20%	112.00%	119.20%	117.60%	92.80%	100.00%	-
P/EPS	10.96	11.63	9.44	11.10	11.70	9.52	10.35	3.90%
YoY %	-5.76%	23.20%	-14.95%	-5.13%	22.90%	-8.02%	-	-
Horiz. %	105.89%	112.37%	91.21%	107.25%	113.04%	91.98%	100.00%	-
EY	9.13	8.60	10.59	9.01	8.55	10.50	9.66	-3.70%
YoY %	6.16%	-18.79%	17.54%	5.38%	-18.57%	8.70%	-	-
Horiz. %	94.51%	89.03%	109.63%	93.27%	88.51%	108.70%	100.00%	-
DY	0.58	1.04	1.29	1.18	1.10	1.22	1.08	-34.00%
YoY %	-44.23%	-19.38%	9.32%	7.27%	-9.84%	12.96%	-	-
Horiz. %	53.70%	96.30%	119.44%	109.26%	101.85%	112.96%	100.00%	-
P/NAPS	0.99	1.11	0.91	0.99	1.11	1.03	1.17	-10.56%
YoY %	-10.81%	21.98%	-8.08%	-10.81%	7.77%	-11.97%	-	-
Horiz. %	84.62%	94.87%	77.78%	84.62%	94.87%	88.03%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	29/05/19	27/02/19	27/11/18	28/08/18	28/05/18	23/02/18	-
Price	3.83	3.39	3.88	3.33	3.53	3.55	3.60	-
P/RPS	1.85	1.53	1.75	1.46	1.42	1.28	1.23	31.37%
YoY %	20.92%	-12.57%	19.86%	2.82%	10.94%	4.07%	-	-
Horiz. %	150.41%	124.39%	142.28%	118.70%	115.45%	104.07%	100.00%	-
P/EPS	12.16	10.24	11.82	10.87	11.34	10.46	10.16	12.76%
YoY %	18.75%	-13.37%	8.74%	-4.14%	8.41%	2.95%	-	-
Horiz. %	119.69%	100.79%	116.34%	106.99%	111.61%	102.95%	100.00%	-
EY	8.22	9.76	8.46	9.20	8.82	9.56	9.85	-11.39%
YoY %	-15.78%	15.37%	-8.04%	4.31%	-7.74%	-2.94%	-	-
Horiz. %	83.45%	99.09%	85.89%	93.40%	89.54%	97.06%	100.00%	-
DY	0.52	1.18	1.03	1.20	1.13	1.11	1.10	-39.39%
YoY %	-55.93%	14.56%	-14.17%	6.19%	1.80%	0.91%	-	-
Horiz. %	47.27%	107.27%	93.64%	109.09%	102.73%	100.91%	100.00%	-
P/NAPS	1.09	0.98	1.14	0.97	1.07	1.13	1.15	-3.51%
YoY %	11.22%	-14.04%	17.53%	-9.35%	-5.31%	-1.74%	-	-
Horiz. %	94.78%	85.22%	99.13%	84.35%	93.04%	98.26%	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