[MFCB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- 67.84%

YoY- -10.16%

Quarter Report

Interim financial report 2014 Q3.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	910,390	630,503	429,490	512,186	440,616	465,058	441,326	12.81%
YoY %	44.39%	46.80%	-16.15%	16.24%	-5.26%	5.38%	-	-
Horiz. %	206.29%	142.87%	97.32%	116.06%	99.84%	105.38%	100.00%	-
PBT	177,528	139,753	112,939	115,291	115,943	90,949	112,062	7.96%
YoY %	27.03%	23.74%	-2.04%	-0.56%	27.48%	-18.84%	-	-
Horiz. %	158.42%	124.71%	100.78%	102.88%	103.46%	81.16%	100.00%	-
Tax	-35,593	-27,594	-27,355	-31,369	-28,737	-22,709	-20,333	9.77%
YoY %	-28.99%	-0.87%	12.80%	-9.16%	-26.54%	-11.69%	-	-
Horiz. %	175.05%	135.71%	134.53%	154.28%	141.33%	111.69%	100.00%	-
NP	141,935	112,159	85,584	83,922	87,206	68,240	91,729	7.53%
YoY %	26.55%	31.05%	1.98%	-3.77%	27.79%	-25.61%	-	-
Horiz. %	154.73%	122.27%	93.30%	91.49%	95.07%	74.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,838	86,156	62,803	55,629	61,918	44,970	67,506	9.56%
YoY %	35.61%	37.18%	12.90%	-10.16%	37.69%	-33.38%	-	-
Horiz. %	173.08%	127.63%	93.03%	82.41%	91.72%	66.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.05%	19.74%	24.22%	27.21%	24.79%	24.97%	18.14%	-
YoY %	1.57%	-18.50%	-10.99%	9.76%	-0.72%	37.65%	-	-
Horiz. %	110.53%	108.82%	133.52%	150.00%	136.66%	137.65%	100.00%	-
Total Cost	768,455	518,344	343,906	428,264	353,410	396,818	349,597	14.01%
YoY %	48.25%	50.72%	-19.70%	21.18%	-10.94%	13.51%	-	-
Horiz. %	219.81%	148.27%	98.37%	122.50%	101.09%	113.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,248,971	969,968	812,875	719,302	679,560	593,010	539,410	15.00%
YoY %	28.76%	19.33%	13.01%	5.85%	14.60%	9.94%	-	-
Horiz. %	231.54%	179.82%	150.70%	133.35%	125.98%	109.94%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	7,638	6,689	6,681	6,680	6,684	6,738	6,827	1.88%
YoY %	14.19%	0.12%	0.01%	-0.06%	-0.80%	-1.30%	-	-
Horiz. %	111.88%	97.98%	97.86%	97.85%	97.91%	98.70%	100.00%	-
Div Payout %	6.54%	7.76%	10.64%	12.01%	10.80%	14.99%	10.11%	-
YoY %	-15.72%	-27.07%	-11.41%	11.20%	-27.95%	48.27%	-	-
Horiz. %	64.69%	76.76%	105.24%	118.79%	106.82%	148.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,248,971	969,968	812,875	719,302	679,560	593,010	539,410	15.00%
YoY %	28.76%	19.33%	13.01%	5.85%	14.60%	9.94%	-	-
Horiz. %	231.54%	179.82%	150.70%	133.35%	125.98%	109.94%	100.00%	-
NOSH	381,948	401,900	222,705	222,694	222,806	224,625	227,599	9.00%
YoY %	-4.96%	80.46%	0.00%	-0.05%	-0.81%	-1.31%	-	-
Horiz. %	167.82%	176.58%	97.85%	97.84%	97.89%	98.69%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	15.59%	17.79%	19.93%	16.39%	19.79%	14.67%	20.78%	-
YoY %	-12.37%	-10.74%	21.60%	-17.18%	34.90%	-29.40%	-	-
Horiz. %	75.02%	85.61%	95.91%	78.87%	95.24%	70.60%	100.00%	-
ROE	9.35%	8.88%	7.73%	7.73%	9.11%	7.58%	12.51%	-
YoY %	5.29%	14.88%	0.00%	-15.15%	20.18%	-39.41%	-	-
Horiz. %	74.74%	70.98%	61.79%	61.79%	72.82%	60.59%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	238.35	188.51	192.85	230.00	197.76	207.04	193.90	3.49%
YoY %	26.44%	-2.25%	-16.15%	16.30%	-4.48%	6.78%	-	-
Horiz. %	122.92%	97.22%	99.46%	118.62%	101.99%	106.78%	100.00%	-
EPS	30.59	25.76	28.20	24.98	27.79	20.02	29.66	0.51%
YoY %	18.75%	-8.65%	12.89%	-10.11%	38.81%	-32.50%	-	-
Horiz. %	103.14%	86.85%	95.08%	84.22%	93.70%	67.50%	100.00%	-
DPS	2.00	2.00	3.00	3.00	3.00	3.00	3.00	-6.52%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.27	2.90	3.65	3.23	3.05	2.64	2.37	5.50%
YoY %	12.76%	-20.55%	13.00%	5.90%	15.53%	11.39%	-	-
Horiz. %	137.97%	122.36%	154.01%	136.29%	128.69%	111.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 222,623
RPS	92.11	63.79	43.46	51.82	44.58	47.05	44.65	12.81%
YoY %	44.40%	46.78%	-16.13%	16.24%	-5.25%	5.38%	-	-
Horiz. %	206.29%	142.87%	97.33%	116.06%	99.84%	105.38%	100.00%	-
EPS	11.82	8.72	6.35	5.63	6.26	4.55	6.83	9.56%
YoY %	35.55%	37.32%	12.79%	-10.06%	37.58%	-33.38%	-	-
Horiz. %	173.06%	127.67%	92.97%	82.43%	91.65%	66.62%	100.00%	-
DPS	0.77	0.68	0.68	0.68	0.68	0.68	0.69	1.84%
YoY %	13.24%	0.00%	0.00%	0.00%	0.00%	-1.45%	-	-
Horiz. %	111.59%	98.55%	98.55%	98.55%	98.55%	98.55%	100.00%	-
NAPS	1.2637	0.9814	0.8225	0.7278	0.6876	0.60	0.5458	15.00%
YoY %	28.77%	19.32%	13.01%	5.85%	14.60%	9.93%	-	-
Horiz. %	231.53%	179.81%	150.70%	133.35%	125.98%	109.93%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.54	1.99	2.53	2.66	1.80	1.65	1.45	-
P/RPS	1.49	1.06	1.31	1.16	0.91	0.80	0.75	12.10%
YoY %	40.57%	-19.08%	12.93%	27.47%	13.75%	6.67%	-	-
Horiz. %	198.67%	141.33%	174.67%	154.67%	121.33%	106.67%	100.00%	-
P/EPS	11.57	7.73	8.97	10.65	6.48	8.24	4.89	15.41%
YoY %	49.68%	-13.82%	-15.77%	64.35%	-21.36%	68.51%	-	-
Horiz. %	236.61%	158.08%	183.44%	217.79%	132.52%	168.51%	100.00%	-
EY	8.64	12.94	11.15	9.39	15.44	12.13	20.46	-13.37%
YoY %	-33.23%	16.05%	18.74%	-39.18%	27.29%	-40.71%	-	-
Horiz. %	42.23%	63.25%	54.50%	45.89%	75.46%	59.29%	100.00%	-
DY	0.56	1.01	1.19	1.13	1.67	1.82	2.07	-19.56%
YoY %	-44.55%	-15.13%	5.31%	-32.34%	-8.24%	-12.08%	-	-
Horiz. %	27.05%	48.79%	57.49%	54.59%	80.68%	87.92%	100.00%	-
P/NAPS	1.08	0.69	0.69	0.82	0.59	0.62	0.61	9.97%
YoY %	56.52%	0.00%	-15.85%	38.98%	-4.84%	1.64%	-	-
Horiz. %	177.05%	113.11%	113.11%	134.43%	96.72%	101.64%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	25/11/16	23/11/15	27/11/14	25/11/13	28/11/12	24/11/11	-
Price	3.50	2.34	2.50	2.52	1.89	1.61	1.53	-
P/RPS	1.47	1.24	1.30	1.10	0.96	0.78	0.79	10.89%
YoY %	18.55%	-4.62%	18.18%	14.58%	23.08%	-1.27%	-	-
Horiz. %	186.08%	156.96%	164.56%	139.24%	121.52%	98.73%	100.00%	-
P/EPS	11.44	9.08	8.87	10.09	6.80	8.04	5.16	14.17%
YoY %	25.99%	2.37%	-12.09%	48.38%	-15.42%	55.81%	-	-
Horiz. %	221.71%	175.97%	171.90%	195.54%	131.78%	155.81%	100.00%	-
EY	8.74	11.01	11.28	9.91	14.70	12.43	19.39	-12.42%
YoY %	-20.62%	-2.39%	13.82%	-32.59%	18.26%	-35.89%	-	-
Horiz. %	45.07%	56.78%	58.17%	51.11%	75.81%	64.11%	100.00%	-
DY	0.57	0.85	1.20	1.19	1.59	1.86	1.96	-18.58%
YoY %	-32.94%	-29.17%	0.84%	-25.16%	-14.52%	-5.10%	-	-
Horiz. %	29.08%	43.37%	61.22%	60.71%	81.12%	94.90%	100.00%	-
P/NAPS	1.07	0.81	0.68	0.78	0.62	0.61	0.65	8.65%
YoY %	32.10%	19.12%	-12.82%	25.81%	1.64%	-6.15%	-	-
Horiz. %	164.62%	124.62%	104.62%	120.00%	95.38%	93.85%	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