[MFCB] QoQ TTM 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- -8.64%

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
TTM Result
Revenue	889,555	968,662	1,083,188	1,146,754	1,193,719	1,110,571	806,059	6.78%
YoY %	-8.17%	-10.57%	-5.54%	-3.93%	7.49%	37.78%	-	-
Horiz. %	110.36%	120.17%	134.38%	142.27%	148.09%	137.78%	100.00%	-
PBT	196,892	200,282	214,997	228,569	237,400	233,896	193,509	1.16%
YoY %	-1.69%	-6.84%	-5.94%	-3.72%	1.50%	20.87%	-	-
Horiz. %	101.75%	103.50%	111.10%	118.12%	122.68%	120.87%	100.00%	-
Tax	-33,276	-33,587	-41,219	-45,365	-50,386	-48,842	-34,550	-2.47%
YoY %	0.93%	18.52%	9.14%	9.97%	-3.16%	-41.37%	-	-
Horiz. %	96.31%	97.21%	119.30%	131.30%	145.84%	141.37%	100.00%	-
NP	163,616	166,695	173,778	183,204	187,014	185,054	158,959	1.94%
YoY %	-1.85%	-4.08%	-5.15%	-2.04%	1.06%	16.42%	-	-
Horiz. %	102.93%	104.87%	109.32%	115.25%	117.65%	116.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,598	121,510	132,463	138,336	151,423	147,260	134,523	-7.53%
YoY %	-1.57%	-8.27%	-4.25%	-8.64%	2.83%	9.47%	-	-
Horiz. %	88.91%	90.33%	98.47%	102.83%	112.56%	109.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.90%	16.77%	19.17%	19.85%	21.22%	20.88%	17.85%	-
YoY %	0.78%	-12.52%	-3.43%	-6.46%	1.63%	16.97%	-	-
Horiz. %	94.68%	93.95%	107.39%	111.20%	118.88%	116.97%	100.00%	-
Total Cost	725,939	801,967	909,410	963,550	1,006,705	925,517	647,100	7.95%
YoY %	-9.48%	-11.81%	-5.62%	-4.29%	8.77%	43.03%	-	-
Horiz. %	112.18%	123.93%	140.54%	148.90%	155.57%	143.03%	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	1,251,501	1,235,465	1,212,845	7.03%
YoY %	4.57%	5.12%	0.03%	-2.39%	1.30%	1.87%	-	-
Horiz. %	110.74%	105.90%	100.75%	100.72%	103.19%	101.87%	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	15,613	15,613	15,431	15,431	17,991	17,991	16,607	-4.02%
YoY %	0.00%	1.18%	0.00%	-14.23%	0.00%	8.33%	-	-
Horiz. %	94.01%	94.01%	92.92%	92.92%	108.33%	108.33%	100.00%	-
Div Payout %	13.06%	12.85%	11.65%	11.16%	11.88%	12.22%	12.35%	-
YoY %	1.63%	10.30%	4.39%	-6.06%	-2.78%	-1.05%	-	-
Horiz. %	105.75%	104.05%	94.33%	90.36%	96.19%	98.95%	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	1,251,501	1,235,465	1,212,845	7.03%
YoY %	4.57%	5.12%	0.03%	-2.39%	1.30%	1.87%	-	-
Horiz. %	110.74%	105.90%	100.75%	100.72%	103.19%	101.87%	100.00%	-
NOSH	411,163	410,906	410,903	410,785	382,722	381,316	381,397	5.13%
YoY %	0.06%	0.00%	0.03%	7.33%	0.37%	-0.02%	-	-
Horiz. %	107.80%	107.74%	107.74%	107.71%	100.35%	99.98%	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	18.39%	17.21%	16.04%	15.98%	15.67%	16.66%	19.72%	-
YoY %	6.86%	7.29%	0.38%	1.98%	-5.94%	-15.52%	-	-
Horiz. %	93.26%	87.27%	81.34%	81.03%	79.46%	84.48%	100.00%	-
ROE	8.90%	9.46%	10.84%	11.32%	12.10%	11.92%	11.09%	-
YoY %	-5.92%	-12.73%	-4.24%	-6.45%	1.51%	7.48%	-	-
Horiz. %	80.25%	85.30%	97.75%	102.07%	109.11%	107.48%	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	227.83	248.12	277.46	293.83	311.90	291.25	211.34	5.13%
YoY %	-8.18%	-10.57%	-5.57%	-5.79%	7.09%	37.81%	-	-
Horiz. %	107.80%	117.40%	131.29%	139.03%	147.58%	137.81%	100.00%	-
EPS	30.63	31.12	33.93	35.45	39.56	38.62	35.27	-8.96%
YoY %	-1.57%	-8.28%	-4.29%	-10.39%	2.43%	9.50%	-	-
Horiz. %	86.84%	88.23%	96.20%	100.51%	112.16%	109.50%	100.00%	-
DPS	4.00	4.00	3.95	3.95	4.70	4.72	4.35	-5.43%
YoY %	0.00%	1.27%	0.00%	-15.96%	-0.42%	8.51%	-	-
Horiz. %	91.95%	91.95%	90.80%	90.80%	108.05%	108.51%	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	90.00	98.01	109.60	116.03	120.78	112.37	81.56	6.77%
YoY %	-8.17%	-10.57%	-5.54%	-3.93%	7.48%	37.78%	-	-
Horiz. %	110.35%	120.17%	134.38%	142.26%	148.09%	137.78%	100.00%	-
EPS	12.10	12.29	13.40	14.00	15.32	14.90	13.61	-7.53%
YoY %	-1.55%	-8.28%	-4.29%	-8.62%	2.82%	9.48%	-	-
Horiz. %	88.91%	90.30%	98.46%	102.87%	112.56%	109.48%	100.00%	-
DPS	1.58	1.58	1.56	1.56	1.82	1.82	1.68	-4.00%
YoY %	0.00%	1.28%	0.00%	-14.29%	0.00%	8.33%	-	-
Horiz. %	94.05%	94.05%	92.86%	92.86%	108.33%	108.33%	100.00%	-
NAPS	1.3589	1.2996	1.2363	1.236	1.2663	1.25	1.2271	7.03%
YoY %	4.56%	5.12%	0.02%	-2.39%	1.30%	1.87%	-	-
Horiz. %	110.74%	105.91%	100.75%	100.73%	103.19%	101.87%	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	1.49	1.47	1.16	1.25	1.13	1.35	1.38	5.24%
YoY %	1.36%	26.72%	-7.20%	10.62%	-16.30%	-2.17%	-	-
Horiz. %	107.97%	106.52%	84.06%	90.58%	81.88%	97.83%	100.00%	-
P/EPS	11.10	11.70	9.52	10.35	8.95	10.20	8.28	21.55%
YoY %	-5.13%	22.90%	-8.02%	15.64%	-12.25%	23.19%	-	-
Horiz. %	134.06%	141.30%	114.98%	125.00%	108.09%	123.19%	100.00%	-
EY	9.01	8.55	10.50	9.66	11.18	9.80	12.08	-17.74%
YoY %	5.38%	-18.57%	8.70%	-13.60%	14.08%	-18.87%	-	-
Horiz. %	74.59%	70.78%	86.92%	79.97%	92.55%	81.13%	100.00%	-
DY	1.18	1.10	1.22	1.08	1.33	1.20	1.49	-14.38%
YoY %	7.27%	-9.84%	12.96%	-18.80%	10.83%	-19.46%	-	-
Horiz. %	79.19%	73.83%	81.88%	72.48%	89.26%	80.54%	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	1.46	1.42	1.28	1.23	1.12	1.21	1.89	-15.79%
YoY %	2.82%	10.94%	4.07%	9.82%	-7.44%	-35.98%	-	-
Horiz. %	77.25%	75.13%	67.72%	65.08%	59.26%	64.02%	100.00%	-
P/EPS	10.87	11.34	10.46	10.16	8.85	9.14	11.34	-2.78%
YoY %	-4.14%	8.41%	2.95%	14.80%	-3.17%	-19.40%	-	-
Horiz. %	95.86%	100.00%	92.24%	89.59%	78.04%	80.60%	100.00%	-
EY	9.20	8.82	9.56	9.85	11.30	10.94	8.82	2.84%
YoY %	4.31%	-7.74%	-2.94%	-12.83%	3.29%	24.04%	-	-
Horiz. %	104.31%	100.00%	108.39%	111.68%	128.12%	124.04%	100.00%	-
DY	1.20	1.13	1.11	1.10	1.34	1.34	1.09	6.61%
YoY %	6.19%	1.80%	0.91%	-17.91%	0.00%	22.94%	-	-
Horiz. %	110.09%	103.67%	101.83%	100.92%	122.94%	122.94%	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