Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 384.25 | 131.37 | 120.92 | 31.5% | 0.00 | 12.83 | 13.0% | 3.3% | 42.6% | 3.7% | ||||||||
| 21 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 339.93 | 91.33 | 84.77 | 24.9% | 4.75 | 8.99 | 0.5% | 2.4% | 35.0% | 19.5% | ||||||||
| 21 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 341.55 | 70.75 | 62.79 | 18.4% | 0.00 | 6.66 | 52.9% | 9.0% | 55.7% | 34.2% | ||||||||
| 26 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 724.45 | 146.45 | 141.72 | 19.6% | 4.50 | 15.04 | 94.7% | 123.4% | 21.5% | 16.1% | ||||||||
| 21 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 372.00 | 126.76 | 116.64 | 31.4% | 0.00 | 12.37 | 12.1% | 16.1% | 10.7% | 13.8% | ||||||||
| 22 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 331.95 | 118.29 | 105.36 | 31.7% | 4.50 | 11.18 | 5.9% | 1.9% | 10.4% | 18.9% | ||||||||
| 21 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 313.48 | 117.82 | 95.46 | 30.4% | 0.00 | 10.13 | 3.3% | 9.8% | 21.8% | 35.3% | ||||||||
| 28 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 324.25 | 138.77 | 122.02 | 37.6% | 4.25 | 12.94 | 1.2% | 10.9% | 19.0% | 28.2% | ||||||||
| 29 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 320.38 | 131.53 | 102.53 | 32.0% | 0.00 | 10.87 | 1.6% | 13.8% | 15.7% | 14.2% | ||||||||
| 24 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 325.65 | 114.48 | 88.61 | 27.2% | 4.00 | 9.38 | 6.2% | 1.9% | 25.6% | 12.1% | ||||||||
| 24 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 347.35 | 92.00 | 70.55 | 20.3% | 0.00 | 7.46 | 4.5% | 27.5% | 25.9% | 13.3% | ||||||||
| 27 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 363.86 | 117.45 | 95.17 | 26.2% | 3.85 | 10.07 | 2.1% | 29.7% | 20.3% | 55.3% | ||||||||
| 17 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 371.53 | 146.41 | 119.46 | 32.1% | 0.00 | 12.64 | 11.9% | 59.8% | 18.5% | 34.4% | ||||||||
| 18 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 331.87 | 126.25 | 100.84 | 30.4% | 3.60 | 10.67 | 21.8% | 59.7% | 24.0% | 15.5% | ||||||||
| 25 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 272.38 | 100.46 | 81.34 | 29.9% | 0.00 | 8.60 | 2.9% | 40.6% | 61.8% | 10.9% | ||||||||
| 25 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 280.62 | 240.99 | 212.81 | 75.8% | 3.50 | 22.47 | 20.7% | 31.1% | 139.5% | 128.7% | ||||||||
| 18 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 232.50 | 108.14 | 88.86 | 38.2% | 0.00 | 9.38 | 11.9% | 10.1% | 1.8% | 0.7% | ||||||||
| 19 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 207.84 | 103.71 | 87.32 | 42.0% | 3.25 | 9.22 | 7.3% | 14.7% | 19.1% | 7.4% | ||||||||
| 27 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 193.72 | 86.90 | 73.34 | 37.9% | 0.00 | 15.48 | 9.5% | 20.6% | 21.2% | 27.8% | ||||||||
| 26 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 213.97 | 116.14 | 93.05 | 43.5% | 6.50 | 19.64 | 1.3% | 9.4% | 4.0% | 11.9% | ||||||||
| 19 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 211.21 | 109.03 | 89.50 | 42.4% | 0.00 | 19.95 | 16.5% | 68.3% | 10.1% | 512.1% | ||||||||
| 19 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 181.25 | 97.33 | 81.33 | 44.9% | 6.00 | 18.93 | 12.8% | 14.0% | 41.7% | 266.1% | ||||||||
| 28 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 160.69 | 66.49 | 57.40 | 35.7% | 0.00 | 13.49 | 17.8% | 27.6% | 31.0% | 70.6% | ||||||||
| 25 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 195.53 | 94.49 | 83.18 | 42.5% | 6.00 | 20.67 | 55.8% | 11.5% | 468.8% | 166.9% | ||||||||
| 18 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 125.51 | 18.93 | 14.62 | 11.7% | 0.00 | 3.66 | 21.1% | 42.7% | 34.2% | 61.7% | ||||||||
| 22 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 159.05 | 30.04 | 22.21 | 14.0% | 0.00 | 5.59 | 28.3% | 27.4% | 34.0% | 21.9% | ||||||||
| 29 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 221.84 | 44.94 | 33.66 | 15.2% | 0.00 | 8.48 | 0.4% | 3.1% | 8.0% | 6.8% | ||||||||
| 27 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 220.93 | 50.83 | 31.17 | 14.1% | 2.00 | 7.92 | 0.8% | 6.5% | 18.3% | 45.0% | ||||||||
| 27 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 219.06 | 51.56 | 38.16 | 17.4% | 0.00 | 9.78 | 0.1% | 26.5% | 34.2% | 4.8% | ||||||||
| 28 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 218.94 | 51.36 | 28.44 | 13.0% | 2.00 | 7.28 | 1.7% | 34.3% | 9.7% | 27.8% | ||||||||
| 28 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 215.19 | 42.92 | 31.50 | 14.6% | 0.00 | 8.07 | 9.0% | 22.8% | 46.5% | 15.7% | ||||||||
| 23 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 236.36 | 51.04 | 21.50 | 9.1% | 2.00 | 5.51 | 20.7% | 16.6% | 46.4% | 37.8% | ||||||||
| 27 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 298.17 | 54.95 | 40.07 | 13.4% | 0.00 | 10.47 | 10.6% | 38.7% | 1.7% | 11.6% | ||||||||
| 25 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 333.47 | 66.08 | 39.39 | 11.8% | 2.00 | 10.33 | 19.6% | 68.8% | 5.4% | 47.8% | ||||||||
| 22 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 278.75 | 56.50 | 37.38 | 13.4% | 0.00 | 9.80 | 1.6% | 27.7% | 8.1% | 58.4% | ||||||||
| 27 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 283.33 | 59.87 | 34.59 | 12.2% | 3.00 | 10.01 | 31.8% | 78.0% | 3.7% | 201.8% | ||||||||
| 25 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 215.02 | 51.45 | 35.91 | 16.7% | 0.00 | 10.74 | 8.8% | 47.5% | 34.7% | 35.3% | ||||||||
| 29 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 197.57 | 47.99 | 26.65 | 13.5% | 2.00 | 8.54 | 9.5% | 33.6% | 13.0% | 51.4% | ||||||||
| 30 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 218.31 | 40.31 | 23.59 | 10.8% | 0.00 | 10.56 | 37.1% | 60.7% | 105.9% | 26.4% | ||||||||
| 25 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 159.20 | 34.59 | 11.46 | 7.2% | 5.00 | 5.15 | 9.2% | 0.7% | 56.8% | 19.7% | ||||||||
| 23 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 145.77 | 45.14 | 26.54 | 18.2% | 3.00 | 11.92 | 1.4% | 11.3% | 50.8% | 18.0% | ||||||||
| 27 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 147.88 | 34.38 | 17.60 | 11.9% | 3.00 | 7.91 | 8.9% | 17.4% | 5.7% | 0.5% | ||||||||
| 22 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 135.84 | 33.42 | 18.67 | 13.7% | 0.00 | 8.39 | 15.2% | 19.5% | 30.8% | 19.4% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 160.28 | 37.73 | 14.27 | 8.9% | 5.00 | 6.41 | 2.5% | 15.0% | 36.5% | 17.6% |
| EPS | 41.5 sen |
| Trailing PE (Sector Median: 15.0) | 8.2 |
| PEG | 0.18 |
| Altman Z | 1.4 |
| Beaver | 0.366 |
| Current Ratio | 0.99 |
| Debt-Equity (DE) Ratio | 0.46 |
| FCF Yield | 12.12 % |
| Revenue QoQ | 13.04 % |
| Revenue YoY | 3.29% |
| Profit QoQ | 42.64 % |
| Profit YoY | 3.66 % |
| Profit Margin (Sector Median: 10.9) | 22.91 % |
| ROE (ROIC: 10.77) | 12.31 % |
| Dividend Per Share (DPS) | 9.25 sen |
| Dividend Yield (DY) | 2.72 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 10.9) | |
| ROE (ROIC: 13.45) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.54 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 120.94 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 307.27 |
| Expected Revenue (M) | 729.0 |
| Expected Growth (%) | 7.0 |
GOH NAN KIOH added 111900.0 units announced on 19 Jan 2024 at ~RM3.65
GOH NAN KIOH added 34500.0 units announced on 15 Jan 2024 at ~RM3.76
GOH NAN KIOH added 40300.0 units announced on 11 Jan 2024 at ~RM3.73
GOH NAN KIOH added 8000.0 units announced on 08 Jan 2024 at ~RM3.78
GOH NAN KIOH added 98100.0 units announced on 04 Jan 2024 at ~RM3.67
GOH NAN KIOH added 27000.0 units announced on 29 Dec 2023 at ~RM3.62
GOH NAN KIOH added 55300.0 units announced on 28 Dec 2023 at ~RM3.59
GOH NAN KIOH added 42000.0 units announced on 22 Dec 2023 at ~RM3.62
GOH NAN KIOH added 59800.0 units announced on 21 Dec 2023 at ~RM3.66
GOH NAN KIOH added 48000.0 units announced on 18 Dec 2023 at ~RM3.66
GOH NAN KIOH added 45000.0 units announced on 13 Dec 2023 at ~RM3.53
GOH NAN KIOH added 21000.0 units announced on 08 Dec 2023 at ~RM3.51
GOH NAN KIOH added 38000.0 units announced on 06 Dec 2023 at ~RM3.45
GOH NAN KIOH added 55000.0 units announced on 01 Dec 2023 at ~RM3.45
GOH NAN KIOH added 28000.0 units announced on 26 Oct 2023 at ~RM3.35
MR GOH NAN KIOH added 18000.0 units announced on 17 Oct 2023 at ~RM3.35
MR GOH NAN KIOH added 52000.0 units announced on 13 Oct 2023 at ~RM3.34
MR GOH NAN KIOH added 49300.0 units announced on 11 Oct 2023 at ~RM3.33
MR GOH NAN KIOH added 42000.0 units announced on 29 Sep 2023 at ~RM3.39
MR GOH NAN KIOH added 102000.0 units announced on 26 Sep 2023 at ~RM3.27
PROFESOR DATO' DR TAN HUI MENG added 10000.0 units announced on 25 Sep 2023 at ~RM3.26
MR GOH NAN KIOH added 296000.0 units announced on 21 Sep 2023 at ~RM3.24
MR YEOW SEE YUEN added 8800.0 units announced on 28 Jun 2023 at ~RM3.08
MR YEOW SEE YUEN added 58200.0 units announced on 26 Jun 2023 at ~RM3.12
DATO' KOH HONG SUN added 5000.0 units announced on 23 Mar 2023 at ~RM3.4
DATO' KOH HONG SUN added 5000.0 units announced on 15 Mar 2023 at ~RM3.48
PROFESOR DATO' DR TAN HUI MENG added 10000.0 units announced on 13 Mar 2023 at ~RM3.55
DATO' KOH HONG SUN added 5000.0 units announced on 09 Mar 2023 at ~RM3.5
DATO' KOH HONG SUN added 25000.0 units announced on 06 Mar 2023 at ~RM3.55
PROFESOR DATO' DR TAN HUI MENG added 5000.0 units announced on 14 Oct 2022 at ~RM3.18
PROFESOR DATO' DR TAN HUI MENG added 8000.0 units announced on 06 Oct 2022 at ~RM3.25
MR GOH NAN KIOH added 25000.0 units announced on 30 Sep 2022 at ~RM3.3
DATO' KOH HONG SUN added 20000.0 units announced on 15 Jul 2022 at ~RM3.22
DATO' KOH HONG SUN added 15000.0 units announced on 12 Jul 2022 at ~RM3.26
PROFESOR DATO' DR TAN HUI MENG added 129200.0 units announced on 03 Jun 2022 at ~RM3.65
MR GOH NAN KIOH added 32000.0 units announced on 22 Apr 2022 at ~RM3.7
MR GOH NAN KIOH added 35000.0 units announced on 15 Apr 2022 at ~RM3.63
MR GOH NAN KIOH added 35000.0 units announced on 08 Apr 2022 at ~RM3.6
MR GOH NAN KIOH added 60000.0 units announced on 05 Apr 2022 at ~RM3.67
MR GOH NAN KIOH added 72000.0 units announced on 31 Mar 2022 at ~RM3.56
MR GOH NAN KIOH added 20000.0 units announced on 28 Mar 2022 at ~RM3.54
MR GOH NAN KIOH added 25000.0 units announced on 25 Mar 2022 at ~RM3.51
MR GOH NAN KIOH added 25000.0 units announced on 23 Mar 2022 at ~RM3.52
MR GOH NAN KIOH added 20000.0 units announced on 22 Mar 2022 at ~RM3.49
MR GOH NAN KIOH added 20000.0 units announced on 21 Mar 2022 at ~RM3.51
MR GOH NAN KIOH added 20000.0 units announced on 18 Mar 2022 at ~RM3.51
MR GOH NAN KIOH added 80000.0 units announced on 17 Mar 2022 at ~RM3.51
MR GOH NAN KIOH added 20000.0 units announced on 15 Mar 2022 at ~RM3.45
MR GOH NAN KIOH added 25000.0 units announced on 14 Mar 2022 at ~RM3.47
MR GOH NAN KIOH added 38000.0 units announced on 11 Mar 2022 at ~RM3.5
MR GOH NAN KIOH added 30000.0 units announced on 10 Mar 2022 at ~RM3.45
MR GOH NAN KIOH added 106000.0 units announced on 09 Mar 2022 at ~RM3.33
PROFESOR DATO' DR TAN HUI MENG added 30800.0 units announced on 22 Dec 2021 at ~RM3.48
MR JESPER BJORN MADSEN reduced 10000.0 units announced on 20 Dec 2021 at ~RM3.52
TAY KHENG CHIONG added 29000.0 units announced on 09 Sep 2021 at ~RM3.45
MR JESPER BJORN MADSEN reduced 15000.0 units announced on 18 Aug 2021 at ~RM3.64
MR JESPER BJORN MADSEN reduced 5000.0 units announced on 11 Aug 2021 at ~RM3.62
MR JESPER BJORN MADSEN reduced 5000.0 units announced on 04 Aug 2021 at ~RM3.52
MR JESPER BJORN MADSEN reduced 65000.0 units announced on 08 Jul 2021 at ~RM3.56
PROFESOR DATO' DR TAN HUI MENG added 41300.0 units announced on 18 May 2021 at ~RM6.84
PROFESOR DATO' DR TAN HUI MENG added 30000.0 units announced on 05 May 2021 at ~RM7.12
MR GOH NAN KIOH added 375000.0 units announced on 03 Mar 2021 at ~RM7.1
MR GOH NAN KIOH added 200000.0 units announced on 01 Mar 2021 at ~RM7.39
PROFESOR DATO' DR TAN HUI MENG added 108200.0 units announced on 29 Jan 2021 at ~RM6.83
PROFESOR DATO' DR TAN HUI MENG added 34900.0 units announced on 15 Jan 2021 at ~RM6.63
PROFESOR DATO' DR TAN HUI MENG added 34900.0 units announced on 14 Jan 2021 at ~RM6.63
MR YEOW SEE YUEN reduced 150000.0 units announced on 27 Aug 2020 at ~RM7.39
Market Cap: 3360 M.
Market Cap Class: Large caps
Number of Shares: 988 M.
Adjusted Float: 72.8%.
Stock highly correlated with
PENERGY (95%)
DLADY (93%)
KSL (93%)
ALLIANZ (92%)
Mega First Corporation is a diversified group of companies that operate in the renewable energy, resources, and packaging sectors. The group's Renewable Energy Division is focused on developing and operating a 260 MW hydroelectric plant in Laos. The Resources Division is involved in the quarrying of limestone, mining and trading of limestone, calcium carbonate powder, bricks and related products. The Packaging Division is focused on the manufacture of flexible packaging products. It specializes in the production of various labels such as electronic labels, security labels, food & beverage labels, pharmaceutical labels, and shipping labels.
Sectors: Trading & Services, Power Utilities, Utilities, Electricity, Green Tech, Mid Cap, Solar Power Producer CGPP, Renewable Energy Electricity
Code: 3069
Website: http://www.mega-first.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 23-Jan-2026