[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.77%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 506,402 380,892 221,842 874,119 653,191 434,129 215,188 76.83%
PBT 93,914 74,982 44,943 197,440 146,607 95,042 42,925 68.45%
Tax -16,049 -12,685 -7,127 -37,908 -23,254 -14,912 -6,988 73.98%
NP 77,865 62,297 37,816 159,532 123,353 80,130 35,937 67.36%
-
NP to SH 70,492 55,869 33,656 129,266 98,100 59,941 31,504 70.98%
-
Tax Rate 17.09% 16.92% 15.86% 19.20% 15.86% 15.69% 16.28% -
Total Cost 428,537 318,595 184,026 714,587 529,838 353,999 179,251 78.69%
-
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 15,745 7,808 7,808 - -
Div Payout % - - - 12.18% 7.96% 13.03% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
NOSH 425,557 420,425 417,661 417,325 411,163 410,906 410,903 2.36%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.38% 16.36% 17.05% 18.25% 18.88% 18.46% 16.70% -
ROE 4.97% 4.02% 2.45% 9.63% 7.30% 4.67% 2.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 126.79 95.81 55.88 222.06 167.30 111.20 55.12 74.16%
EPS 17.50 14.03 8.48 33.03 25.12 15.35 8.07 67.45%
DPS 0.00 0.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 3.55 3.50 3.46 3.41 3.44 3.29 3.13 8.74%
Adjusted Per Share Value based on latest NOSH - 417,325
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.24 38.54 22.45 88.44 66.09 43.92 21.77 76.85%
EPS 7.13 5.65 3.41 13.08 9.93 6.06 3.19 70.86%
DPS 0.00 0.00 0.00 1.59 0.79 0.79 0.00 -
NAPS 1.4346 1.4078 1.3898 1.3582 1.3589 1.2996 1.2363 10.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.08 3.45 3.85 3.10 3.40 3.64 3.23 -
P/RPS 3.22 3.60 6.89 1.40 2.03 3.27 5.86 -32.88%
P/EPS 23.12 24.55 45.41 9.44 13.53 23.71 40.03 -30.62%
EY 4.33 4.07 2.20 10.59 7.39 4.22 2.50 44.17%
DY 0.00 0.00 0.00 1.29 0.59 0.55 0.00 -
P/NAPS 1.15 0.99 1.11 0.91 0.99 1.11 1.03 7.61%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 -
Price 4.75 3.83 3.39 3.88 3.33 3.53 3.55 -
P/RPS 3.75 4.00 6.07 1.75 1.99 3.17 6.44 -30.24%
P/EPS 26.91 27.25 39.99 11.82 13.25 22.99 43.99 -27.91%
EY 3.72 3.67 2.50 8.46 7.55 4.35 2.27 38.95%
DY 0.00 0.00 0.00 1.03 0.60 0.57 0.00 -
P/NAPS 1.34 1.09 0.98 1.14 0.97 1.07 1.13 12.02%

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
Post a Comment