[MFCB] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 18.4%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 767,126 701,933 874,119 910,862 600,738 588,686 672,465 2.21%
PBT 388,997 188,404 197,440 192,935 137,560 147,524 153,020 16.80%
Tax -10,787 -11,984 -37,908 -35,225 -22,004 -39,870 -45,724 -21.37%
NP 378,210 176,420 159,532 157,710 115,556 107,654 107,296 23.34%
-
NP to SH 321,290 153,668 129,266 138,336 120,741 74,264 69,899 28.91%
-
Tax Rate 2.77% 6.36% 19.20% 18.26% 16.00% 27.03% 29.88% -
Total Cost 388,916 525,513 714,587 753,152 485,182 481,032 565,169 -6.03%
-
Net Worth 1,932,610 1,520,622 1,342,332 1,221,573 1,057,434 813,028 739,059 17.35%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 59,209 24,136 15,745 15,611 17,278 17,819 17,808 22.14%
Div Payout % 18.43% 15.71% 12.18% 11.28% 14.31% 24.00% 25.48% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,932,610 1,520,622 1,342,332 1,221,573 1,057,434 813,028 739,059 17.35%
NOSH 494,176 437,425 417,325 410,785 345,566 222,747 222,608 14.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 49.30% 25.13% 18.25% 17.31% 19.24% 18.29% 15.96% -
ROE 16.62% 10.11% 9.63% 11.32% 11.42% 9.13% 9.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 161.95 174.49 222.06 233.39 173.84 264.28 302.08 -9.85%
EPS 70.58 37.40 33.03 36.02 34.19 33.34 31.40 14.43%
DPS 12.50 6.00 4.00 4.00 5.00 8.00 8.00 7.71%
NAPS 4.08 3.78 3.41 3.13 3.06 3.65 3.32 3.49%
Adjusted Per Share Value based on latest NOSH - 410,785
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 77.62 71.02 88.44 92.16 60.78 59.56 68.04 2.21%
EPS 32.51 15.55 13.08 14.00 12.22 7.51 7.07 28.92%
DPS 5.99 2.44 1.59 1.58 1.75 1.80 1.80 22.16%
NAPS 1.9554 1.5385 1.3582 1.236 1.0699 0.8226 0.7478 17.35%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 6.90 5.11 3.10 3.67 2.15 2.49 2.40 -
P/RPS 4.26 2.93 1.40 1.57 1.24 0.94 0.79 32.38%
P/EPS 10.17 13.38 9.44 10.35 6.15 7.47 7.64 4.87%
EY 9.83 7.48 10.59 9.66 16.25 13.39 13.08 -4.64%
DY 1.81 1.17 1.29 1.09 2.33 3.21 3.33 -9.65%
P/NAPS 1.69 1.35 0.91 1.17 0.70 0.68 0.72 15.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 25/02/20 27/02/19 23/02/18 27/02/17 25/02/16 26/02/15 -
Price 7.69 5.30 3.88 3.60 2.81 2.30 2.48 -
P/RPS 4.75 3.04 1.75 1.54 1.62 0.87 0.82 33.97%
P/EPS 11.34 13.87 11.82 10.16 8.04 6.90 7.90 6.20%
EY 8.82 7.21 8.46 9.85 12.43 14.50 12.66 -5.84%
DY 1.63 1.13 1.03 1.11 1.78 3.48 3.23 -10.76%
P/NAPS 1.88 1.40 1.14 1.15 0.92 0.63 0.75 16.53%

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