[MFCB] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[MFCB] MEGA FIRST CORPORATION BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -8.27%

YoY- -17.49%

Quarter Report

MFCB_Interim financial report Q2 2018 (Bursa Copy).pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	826,741	662,983	820,882	968,662	1,110,571	720,444	608,334	5.24%
YoY %	24.70%	-19.24%	-15.26%	-12.78%	54.15%	18.43%	-	-
Horiz. %	135.90%	108.98%	134.94%	159.23%	182.56%	118.43%	100.00%	-
PBT	415,779	277,250	177,380	200,282	233,896	168,029	148,323	18.72%
YoY %	49.97%	56.30%	-11.43%	-14.37%	39.20%	13.29%	-	-
Horiz. %	280.32%	186.92%	119.59%	135.03%	157.69%	113.29%	100.00%	-
Tax	-9,874	-2,546	-35,681	-33,587	-48,842	-43,540	-41,816	-21.36%
YoY %	-287.82%	92.86%	-6.23%	31.23%	-12.18%	-4.12%	-	-
Horiz. %	23.61%	6.09%	85.33%	80.32%	116.80%	104.12%	100.00%	-
NP	405,905	274,704	141,699	166,695	185,054	124,489	106,507	24.95%
YoY %	47.76%	93.86%	-15.00%	-9.92%	48.65%	16.88%	-	-
Horiz. %	381.11%	257.92%	133.04%	156.51%	173.75%	116.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,217	236,533	125,194	121,510	147,260	88,245	73,022	29.39%
YoY %	45.10%	88.93%	3.03%	-17.49%	66.88%	20.85%	-	-
Horiz. %	470.02%	323.92%	171.45%	166.40%	201.67%	120.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.37%	0.92%	20.12%	16.77%	20.88%	25.91%	28.19%	-
YoY %	157.61%	-95.43%	19.98%	-19.68%	-19.41%	-8.09%	-	-
Horiz. %	8.41%	3.26%	71.37%	59.49%	74.07%	91.91%	100.00%	-
Total Cost	420,836	388,279	679,183	801,967	925,517	595,955	501,827	-2.88%
YoY %	8.38%	-42.83%	-15.31%	-13.35%	55.30%	18.76%	-	-
Horiz. %	83.86%	77.37%	135.34%	159.81%	184.43%	118.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,178,921	1,696,904	1,391,411	1,284,439	1,235,465	870,747	760,960	19.14%
YoY %	28.41%	21.96%	8.33%	3.96%	41.89%	14.43%	-	-
Horiz. %	286.34%	223.00%	182.85%	168.79%	162.36%	114.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	61,578	49,912	7,872	15,613	17,991	17,369	17,806	22.94%
YoY %	23.37%	534.04%	-49.58%	-13.22%	3.58%	-2.45%	-	-
Horiz. %	345.83%	280.31%	44.21%	87.68%	101.04%	97.55%	100.00%	-
Div Payout %	17.94%	21.10%	6.29%	12.85%	12.22%	19.68%	24.38%	-
YoY %	-14.98%	235.45%	-51.05%	5.16%	-37.91%	-19.28%	-	-
Horiz. %	73.58%	86.55%	25.80%	52.71%	50.12%	80.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,178,921	1,696,904	1,391,411	1,284,439	1,235,465	870,747	760,960	19.14%
YoY %	28.41%	21.96%	8.33%	3.96%	41.89%	14.43%	-	-
Horiz. %	286.34%	223.00%	182.85%	168.79%	162.36%	114.43%	100.00%	-
NOSH	988,352	475,994	420,425	410,906	381,316	312,096	222,503	28.18%
YoY %	107.64%	13.22%	2.32%	7.76%	22.18%	40.27%	-	-
Horiz. %	444.20%	213.93%	188.95%	184.67%	171.38%	140.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	49.10%	41.43%	17.26%	17.21%	16.66%	17.28%	17.51%	-
YoY %	18.51%	140.03%	0.29%	3.30%	-3.59%	-1.31%	-	-
Horiz. %	280.41%	236.61%	98.57%	98.29%	95.15%	98.69%	100.00%	-
ROE	15.75%	13.94%	9.00%	9.46%	11.92%	10.13%	9.60%	-
YoY %	12.98%	54.89%	-4.86%	-20.64%	17.67%	5.52%	-	-
Horiz. %	164.06%	145.21%	93.75%	98.54%	124.17%	105.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	87.27	154.33	206.49	248.12	291.25	230.84	273.40	-17.31%
YoY %	-43.45%	-25.26%	-16.78%	-14.81%	26.17%	-15.57%	-	-
Horiz. %	31.92%	56.45%	75.53%	90.75%	106.53%	84.43%	100.00%	-
EPS	36.23	55.06	31.49	31.12	38.62	28.27	32.82	1.65%
YoY %	-34.20%	74.85%	1.19%	-19.42%	36.61%	-13.86%	-	-
Horiz. %	110.39%	167.76%	95.95%	94.82%	117.67%	86.14%	100.00%	-
DPS	6.50	11.62	2.00	4.00	4.72	5.57	8.00	-3.39%
YoY %	-44.06%	481.00%	-50.00%	-15.25%	-15.26%	-30.37%	-	-
Horiz. %	81.25%	145.25%	25.00%	50.00%	59.00%	69.62%	100.00%	-
NAPS	2.30	3.95	3.50	3.29	3.24	2.79	3.42	-6.39%
YoY %	-41.77%	12.86%	6.38%	1.54%	16.13%	-18.42%	-	-
Horiz. %	67.25%	115.50%	102.34%	96.20%	94.74%	81.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 410,906
RPS	83.65	67.08	83.06	98.01	112.37	72.89	61.55	5.24%
YoY %	24.70%	-19.24%	-15.25%	-12.78%	54.16%	18.42%	-	-
Horiz. %	135.91%	108.98%	134.95%	159.24%	182.57%	118.42%	100.00%	-
EPS	34.73	23.93	12.67	12.29	14.90	8.93	7.39	29.39%
YoY %	45.13%	88.87%	3.09%	-17.52%	66.85%	20.84%	-	-
Horiz. %	469.96%	323.82%	171.45%	166.31%	201.62%	120.84%	100.00%	-
DPS	6.23	5.05	0.80	1.58	1.82	1.76	1.80	22.96%
YoY %	23.37%	531.25%	-49.37%	-13.19%	3.41%	-2.22%	-	-
Horiz. %	346.11%	280.56%	44.44%	87.78%	101.11%	97.78%	100.00%	-
NAPS	2.2046	1.7169	1.4078	1.2996	1.25	0.881	0.7699	19.14%
YoY %	28.41%	21.96%	8.33%	3.97%	41.88%	14.43%	-	-
Horiz. %	286.35%	223.00%	182.85%	168.80%	162.36%	114.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.49	6.28	3.45	3.64	3.94	1.76	2.26	-
P/RPS	4.00	4.07	1.67	1.47	1.35	0.76	0.83	29.93%
YoY %	-1.72%	143.71%	13.61%	8.89%	77.63%	-8.43%	-	-
Horiz. %	481.93%	490.36%	201.20%	177.11%	162.65%	91.57%	100.00%	-
P/EPS	9.63	11.41	10.96	11.70	10.20	6.22	6.89	5.73%
YoY %	-15.60%	4.11%	-6.32%	14.71%	63.99%	-9.72%	-	-
Horiz. %	139.77%	165.60%	159.07%	169.81%	148.04%	90.28%	100.00%	-
EY	10.38	8.77	9.13	8.55	9.80	16.07	14.52	-5.43%
YoY %	18.36%	-3.94%	6.78%	-12.76%	-39.02%	10.67%	-	-
Horiz. %	71.49%	60.40%	62.88%	58.88%	67.49%	110.67%	100.00%	-
DY	1.86	1.85	0.58	1.10	1.20	3.16	3.54	-10.16%
YoY %	0.54%	218.97%	-47.27%	-8.33%	-62.03%	-10.73%	-	-
Horiz. %	52.54%	52.26%	16.38%	31.07%	33.90%	89.27%	100.00%	-
P/NAPS	1.52	1.59	0.99	1.11	1.22	0.63	0.66	14.90%
YoY %	-4.40%	60.61%	-10.81%	-9.02%	93.65%	-4.55%	-	-
Horiz. %	230.30%	240.91%	150.00%	168.18%	184.85%	95.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	19/08/21	19/08/20	22/08/19	28/08/18	25/08/17	29/08/16	27/08/15	-
Price	3.66	7.04	3.83	3.53	3.53	2.06	2.00	-
P/RPS	4.19	4.56	1.85	1.42	1.21	0.89	0.73	33.77%
YoY %	-8.11%	146.49%	30.28%	17.36%	35.96%	21.92%	-	-
Horiz. %	573.97%	624.66%	253.42%	194.52%	165.75%	121.92%	100.00%	-
P/EPS	10.10	12.79	12.16	11.34	9.14	7.29	6.09	8.78%
YoY %	-21.03%	5.18%	7.23%	24.07%	25.38%	19.70%	-	-
Horiz. %	165.85%	210.02%	199.67%	186.21%	150.08%	119.70%	100.00%	-
EY	9.90	7.82	8.22	8.82	10.94	13.73	16.41	-8.07%
YoY %	26.60%	-4.87%	-6.80%	-19.38%	-20.32%	-16.33%	-	-
Horiz. %	60.33%	47.65%	50.09%	53.75%	66.67%	83.67%	100.00%	-
DY	1.78	1.65	0.52	1.13	1.34	2.70	4.00	-12.61%
YoY %	7.88%	217.31%	-53.98%	-15.67%	-50.37%	-32.50%	-	-
Horiz. %	44.50%	41.25%	13.00%	28.25%	33.50%	67.50%	100.00%	-
P/NAPS	1.59	1.78	1.09	1.07	1.09	0.74	0.58	18.28%
YoY %	-10.67%	63.30%	1.87%	-1.83%	47.30%	27.59%	-	-
Horiz. %	274.14%	306.90%	187.93%	184.48%	187.93%	127.59%	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