M

Mega First Corporation Bhd
KLSE:MFCB

Watchlist Manager
Mega First Corporation Bhd
KLSE:MFCB
Watchlist
Price: 4.35 MYR 1.4% Market Closed
Market Cap: 4.1B MYR
Have any thoughts about
Mega First Corporation Bhd?
Write Note

Income Statement

Earnings Waterfall
Mega First Corporation Bhd

Revenue
1.3B MYR
Cost of Revenue
-690.7m MYR
Gross Profit
599.4m MYR
Operating Expenses
-7.4m MYR
Operating Income
592m MYR
Other Expenses
-166.6m MYR
Net Income
425.3m MYR

Income Statement
Mega First Corporation Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
685
N/A
700
+2%
673
-4%
639
-5%
608
-5%
590
-3%
589
0%
671
+14%
721
+7%
790
+10%
601
-24%
567
-6%
586
+3%
581
-1%
833
+43%
864
+4%
866
+0%
876
+1%
874
0%
881
+1%
821
-7%
727
-11%
702
-3%
641
-9%
663
+3%
749
+13%
767
+2%
800
+4%
827
+3%
848
+3%
915
+8%
993
+9%
1 117
+12%
1 256
+12%
1 340
+7%
1 415
+6%
1 409
0%
1 357
-4%
1 318
-3%
1 284
-3%
1 290
+0%
Gross Profit
Cost of Revenue
(498)
(509)
(484)
(458)
(437)
(428)
(433)
(495)
(531)
(581)
(446)
(418)
(432)
(428)
(612)
(639)
(644)
(655)
(653)
(659)
(616)
(549)
(472)
(383)
(335)
(326)
(316)
(333)
(349)
(373)
(439)
(498)
(598)
(708)
(779)
(851)
(851)
(794)
(748)
(700)
(691)
Gross Profit
187
N/A
192
+3%
189
-2%
181
-4%
171
-6%
161
-6%
155
-4%
177
+14%
190
+8%
209
+10%
154
-26%
149
-4%
154
+4%
153
-1%
221
+45%
226
+2%
222
-2%
221
0%
221
0%
222
+1%
205
-8%
179
-13%
230
+29%
258
+12%
328
+27%
423
+29%
451
+7%
467
+4%
477
+2%
475
-1%
476
+0%
495
+4%
520
+5%
549
+6%
561
+2%
563
+0%
558
-1%
564
+1%
569
+1%
583
+2%
599
+3%
Operating Income
Operating Expenses
(31)
(34)
(31)
(22)
(18)
(5)
(2)
(16)
(16)
(28)
(11)
(4)
(13)
(13)
(29)
(30)
(18)
(15)
(15)
(17)
(22)
(28)
(33)
(34)
(33)
(36)
(39)
(37)
(42)
(39)
(36)
(45)
(52)
(52)
(58)
(65)
(55)
(57)
(39)
(4)
(7)
Selling, General & Administrative
0
0
(35)
0
0
0
(41)
0
0
0
(30)
0
0
0
(39)
0
0
0
(25)
0
0
0
(26)
0
0
0
(30)
0
0
0
(47)
0
(14)
(26)
(51)
(41)
(43)
(42)
(94)
(64)
(66)
Other Operating Expenses
(31)
(34)
5
(22)
(18)
(5)
38
(16)
(16)
(28)
19
(4)
(13)
(13)
11
(30)
(18)
(15)
10
(17)
(22)
(28)
(7)
(34)
(33)
(36)
(9)
(38)
(42)
(39)
11
(45)
(38)
(26)
(7)
(24)
(12)
(15)
55
60
59
Operating Income
156
N/A
158
+1%
158
+0%
160
+1%
154
-4%
156
+2%
153
-2%
161
+5%
175
+9%
181
+4%
144
-21%
145
+1%
141
-2%
139
-1%
192
+38%
196
+2%
203
+4%
205
+1%
205
0%
205
0%
183
-11%
151
-18%
197
+30%
224
+14%
295
+32%
388
+31%
412
+6%
429
+4%
436
+2%
436
0%
440
+1%
450
+2%
468
+4%
497
+6%
503
+1%
498
-1%
503
+1%
506
+1%
530
+5%
580
+9%
592
+2%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(5)
(5)
(5)
(6)
(5)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(9)
(10)
(9)
(8)
(6)
(6)
(6)
(8)
(14)
(18)
(20)
(18)
(20)
(20)
(21)
101
103
108
117
(11)
(16)
(32)
(51)
(52)
(77)
(86)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
Pre-Tax Income
153
N/A
154
+1%
153
-1%
155
+1%
148
-4%
151
+2%
148
-2%
154
+5%
168
+9%
174
+4%
138
-21%
139
+1%
136
-2%
133
-2%
185
+39%
187
+1%
194
+4%
197
+1%
197
+0%
199
+1%
177
-11%
145
-18%
188
+30%
210
+11%
277
+32%
367
+33%
389
+6%
410
+5%
416
+2%
415
0%
540
+30%
553
+2%
576
+4%
614
+7%
491
-20%
482
-2%
470
-2%
456
-3%
477
+5%
503
+5%
506
+1%
Net Income
Tax Provision
(49)
(50)
(46)
(47)
(42)
(42)
(40)
(40)
(44)
(40)
(22)
(20)
(18)
(18)
(33)
(33)
(31)
(33)
(38)
(38)
(36)
(31)
(12)
(6)
(3)
(0)
(11)
(11)
(10)
(11)
(9)
(12)
(15)
(18)
(15)
(14)
(15)
(15)
(25)
(32)
(32)
Income from Continuing Operations
104
104
107
108
107
109
108
114
125
134
116
119
117
115
152
154
163
163
160
160
142
114
176
204
275
367
378
399
406
404
531
541
561
596
476
468
455
441
452
471
475
Income to Minority Interest
(35)
(36)
(37)
(35)
(34)
(32)
(33)
(35)
(36)
(37)
(36)
(37)
(38)
(36)
(22)
(19)
(12)
(9)
(20)
(20)
(18)
(15)
(25)
(29)
(40)
(59)
(57)
(62)
(63)
(61)
(68)
(71)
(77)
(82)
(79)
(70)
(70)
(72)
(68)
(74)
(61)
Net Income (Common)
68
N/A
68
-1%
70
+3%
73
+4%
73
+0%
77
+5%
74
-4%
79
+7%
88
+11%
98
+11%
121
+24%
135
+11%
147
+9%
152
+3%
138
-9%
133
-4%
122
-8%
120
-2%
129
+8%
132
+2%
125
-5%
102
-19%
154
+51%
177
+15%
237
+33%
311
+32%
321
+3%
337
+5%
343
+2%
343
0%
462
+35%
470
+2%
484
+3%
514
+6%
397
-23%
386
-3%
374
-3%
357
-5%
384
+8%
409
+6%
425
+4%
EPS (Diluted)
0.13
N/A
0.12
-8%
0.27
+125%
0.14
-48%
0.14
N/A
0.15
+7%
0.29
+93%
0.17
-41%
0.16
-6%
0.16
N/A
0.17
+6%
0.16
-6%
0.18
+13%
0.18
N/A
0.16
-11%
0.17
+6%
0.14
-18%
0.14
N/A
0.17
+21%
0.17
N/A
0.15
-12%
0.12
-20%
0.18
+50%
0.19
+6%
0.28
+47%
0.36
+29%
0.35
-3%
0.37
+6%
0.37
N/A
0.36
-3%
0.49
+36%
0.49
N/A
0.51
+4%
0.55
+8%
0.42
-24%
0.4
-5%
0.41
+2%
0.39
-5%
0.41
+5%
0.42
+2%
0.44
+5%

See Also

Discover More