[MFCB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 6.48%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 761,784 868,258 1,224,442 830,964 567,448 695,710 583,244 4.54%
PBT 149,964 190,084 245,146 176,604 135,594 144,988 148,744 0.13%
Tax -25,370 -29,824 -53,880 -40,970 -33,630 -41,446 -38,374 -6.66%
NP 124,594 160,260 191,266 135,634 101,964 103,542 110,370 2.03%
-
NP to SH 111,738 119,882 153,534 100,496 72,534 66,288 77,656 6.24%
-
Tax Rate 16.92% 15.69% 21.98% 23.20% 24.80% 28.59% 25.80% -
Total Cost 637,190 707,998 1,033,176 695,330 465,484 592,168 472,874 5.09%
-
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.55%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 15,616 15,261 12,483 13,358 - 13,373 -
Div Payout % - 13.03% 9.94% 12.42% 18.42% - 17.22% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,391,411 1,284,439 1,236,208 870,757 761,406 692,727 648,619 13.55%
NOSH 420,425 410,906 381,545 312,099 222,633 222,741 222,893 11.15%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 16.36% 18.46% 15.62% 16.32% 17.97% 14.88% 18.92% -
ROE 8.03% 9.33% 12.42% 11.54% 9.53% 9.57% 11.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 191.62 222.40 320.92 266.25 254.88 312.34 261.67 -5.05%
EPS 28.06 30.70 40.24 32.20 32.58 29.76 34.84 -3.54%
DPS 0.00 4.00 4.00 4.00 6.00 0.00 6.00 -
NAPS 3.50 3.29 3.24 2.79 3.42 3.11 2.91 3.12%
Adjusted Per Share Value based on latest NOSH - 312,096
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 77.08 87.85 123.89 84.08 57.41 70.39 59.01 4.55%
EPS 11.31 12.13 15.53 10.17 7.34 6.71 7.86 6.24%
DPS 0.00 1.58 1.54 1.26 1.35 0.00 1.35 -
NAPS 1.4078 1.2996 1.2508 0.881 0.7704 0.7009 0.6563 13.55%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.45 3.64 3.94 1.76 2.26 2.24 1.70 -
P/RPS 1.80 1.64 1.23 0.66 0.89 0.72 0.65 18.49%
P/EPS 12.27 11.85 9.79 5.47 6.94 7.53 4.88 16.60%
EY 8.15 8.44 10.21 18.30 14.42 13.29 20.49 -14.23%
DY 0.00 1.10 1.02 2.27 2.65 0.00 3.53 -
P/NAPS 0.99 1.11 1.22 0.63 0.66 0.72 0.58 9.31%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 3.83 3.53 3.53 2.06 2.00 2.27 1.82 -
P/RPS 2.00 1.59 1.10 0.77 0.78 0.73 0.70 19.11%
P/EPS 13.63 11.50 8.77 6.40 6.14 7.63 5.22 17.33%
EY 7.34 8.70 11.40 15.63 16.29 13.11 19.14 -14.75%
DY 0.00 1.13 1.13 1.94 3.00 0.00 3.30 -
P/NAPS 1.09 1.07 1.09 0.74 0.58 0.73 0.63 9.56%

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