[MFCB] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 23.83%
YoY- 58.41%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 642,748 887,368 860,752 828,644 871,628 543,360 675,300 -0.81%
PBT 265,972 179,772 171,700 178,180 161,236 133,684 126,628 13.15%
Tax -4,980 -28,508 -27,952 -31,936 -35,336 -34,744 -31,116 -26.29%
NP 260,992 151,264 143,748 146,244 125,900 98,940 95,512 18.22%
-
NP to SH 229,612 134,624 126,016 149,508 94,380 74,668 62,536 24.18%
-
Tax Rate 1.87% 15.86% 16.28% 17.92% 21.92% 25.99% 24.57% -
Total Cost 381,756 736,104 717,004 682,400 745,728 444,420 579,788 -6.72%
-
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.55%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.55%
NOSH 459,829 417,661 410,903 381,397 223,437 222,491 222,706 12.83%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 40.61% 17.05% 16.70% 17.65% 14.44% 18.21% 14.14% -
ROE 14.09% 9.80% 10.31% 12.33% 14.08% 9.87% 9.15% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 151.07 223.52 220.49 217.26 390.10 244.22 303.22 -10.95%
EPS 53.96 33.92 32.28 39.20 37.04 33.56 28.08 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.46 3.13 3.18 3.00 3.40 3.07 3.75%
Adjusted Per Share Value based on latest NOSH - 381,397
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 65.03 89.78 87.09 83.84 88.19 54.98 68.33 -0.82%
EPS 23.23 13.62 12.75 15.13 9.55 7.55 6.33 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6487 1.3898 1.2363 1.2271 0.6782 0.7654 0.6918 15.55%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.43 3.85 3.23 2.92 1.84 2.52 2.26 -
P/RPS 2.93 1.72 1.46 1.34 0.47 1.03 0.75 25.47%
P/EPS 8.21 11.35 10.01 7.45 4.36 7.51 8.05 0.32%
EY 12.18 8.81 9.99 13.42 22.96 13.32 12.42 -0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.03 0.92 0.61 0.74 0.74 7.77%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 -
Price 6.05 3.39 3.55 4.00 1.70 2.42 2.29 -
P/RPS 4.00 1.52 1.61 1.84 0.44 0.99 0.76 31.85%
P/EPS 11.21 10.00 11.00 10.20 4.02 7.21 8.16 5.43%
EY 8.92 10.00 9.09 9.80 24.85 13.87 12.26 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.98 1.13 1.26 0.57 0.71 0.75 13.20%

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