[MFCB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.2%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 553,155 506,402 653,191 910,390 630,503 429,490 512,186 1.28%
PBT 272,859 93,914 146,607 177,528 139,753 112,939 115,291 15.42%
Tax -4,524 -16,049 -23,254 -35,593 -27,594 -27,355 -31,369 -27.56%
NP 268,335 77,865 123,353 141,935 112,159 85,584 83,922 21.35%
-
NP to SH 228,238 70,492 98,100 116,838 86,156 62,803 55,629 26.49%
-
Tax Rate 1.66% 17.09% 15.86% 20.05% 19.74% 24.22% 27.21% -
Total Cost 284,820 428,537 529,838 768,455 518,344 343,906 428,264 -6.56%
-
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.34%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 26,921 - 7,808 7,638 6,689 6,681 6,680 26.12%
Div Payout % 11.80% - 7.96% 6.54% 7.76% 10.64% 12.01% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,785,814 1,417,887 1,343,113 1,248,971 969,968 812,875 719,302 16.34%
NOSH 494,176 425,557 411,163 381,948 401,900 222,705 222,694 14.19%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 48.51% 15.38% 18.88% 15.59% 17.79% 19.93% 16.39% -
ROE 12.78% 4.97% 7.30% 9.35% 8.88% 7.73% 7.73% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 123.28 126.79 167.30 238.35 188.51 192.85 230.00 -9.86%
EPS 50.83 17.50 25.12 30.59 25.76 28.20 24.98 12.55%
DPS 6.00 0.00 2.00 2.00 2.00 3.00 3.00 12.23%
NAPS 3.98 3.55 3.44 3.27 2.90 3.65 3.23 3.53%
Adjusted Per Share Value based on latest NOSH - 382,722
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 55.97 51.24 66.09 92.11 63.79 43.46 51.82 1.29%
EPS 23.09 7.13 9.93 11.82 8.72 6.35 5.63 26.49%
DPS 2.72 0.00 0.79 0.77 0.68 0.68 0.68 25.96%
NAPS 1.8069 1.4346 1.3589 1.2637 0.9814 0.8225 0.7278 16.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 7.18 4.08 3.40 3.54 1.99 2.53 2.66 -
P/RPS 5.82 3.22 2.03 1.49 1.06 1.31 1.16 30.80%
P/EPS 14.12 23.12 13.53 11.57 7.73 8.97 10.65 4.80%
EY 7.08 4.33 7.39 8.64 12.94 11.15 9.39 -4.59%
DY 0.84 0.00 0.59 0.56 1.01 1.19 1.13 -4.81%
P/NAPS 1.80 1.15 0.99 1.08 0.69 0.69 0.82 13.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 -
Price 7.35 4.75 3.33 3.50 2.34 2.50 2.52 -
P/RPS 5.96 3.75 1.99 1.47 1.24 1.30 1.10 32.49%
P/EPS 14.45 26.91 13.25 11.44 9.08 8.87 10.09 6.16%
EY 6.92 3.72 7.55 8.74 11.01 11.28 9.91 -5.80%
DY 0.82 0.00 0.60 0.57 0.85 1.20 1.19 -6.01%
P/NAPS 1.85 1.34 0.97 1.07 0.81 0.68 0.78 15.46%

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