[MFCB] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 34.72%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 125,510 219,062 298,169 215,021 145,766 164,331 148,994 -2.81%
PBT 18,932 51,565 54,955 51,451 45,142 42,797 41,571 -12.28%
Tax -3,364 -8,342 -8,653 -7,109 -10,540 -10,646 -9,550 -15.95%
NP 15,568 43,223 46,302 44,342 34,602 32,151 32,021 -11.32%
-
NP to SH 14,623 38,159 40,071 35,908 26,536 22,485 23,090 -7.32%
-
Tax Rate 17.77% 16.18% 15.75% 13.82% 23.35% 24.88% 22.97% -
Total Cost 109,942 175,839 251,867 170,679 111,164 132,180 116,973 -1.02%
-
Net Worth 1,417,887 1,343,113 1,251,501 969,968 812,553 719,074 679,773 13.02%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 6,678 - - -
Div Payout % - - - - 25.17% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,417,887 1,343,113 1,251,501 969,968 812,553 719,074 679,773 13.02%
NOSH 425,557 411,163 382,722 401,900 222,617 222,623 222,876 11.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.40% 19.73% 15.53% 20.62% 23.74% 19.56% 21.49% -
ROE 1.03% 2.84% 3.20% 3.70% 3.27% 3.13% 3.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.42 56.11 77.91 64.29 65.48 73.82 66.85 -11.81%
EPS 3.66 9.78 10.47 10.74 11.92 10.10 10.36 -15.91%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.55 3.44 3.27 2.90 3.65 3.23 3.05 2.56%
Adjusted Per Share Value based on latest NOSH - 401,900
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.70 22.16 30.17 21.76 14.75 16.63 15.07 -2.81%
EPS 1.48 3.86 4.05 3.63 2.68 2.27 2.34 -7.34%
DPS 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 1.4346 1.3589 1.2663 0.9814 0.8221 0.7275 0.6878 13.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.08 3.40 3.54 1.99 2.53 2.66 1.80 -
P/RPS 12.98 6.06 4.54 3.10 3.86 3.60 2.69 29.97%
P/EPS 111.44 34.79 33.81 18.54 21.22 26.34 17.37 36.29%
EY 0.90 2.87 2.96 5.39 4.71 3.80 5.76 -26.59%
DY 0.00 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 1.15 0.99 1.08 0.69 0.69 0.82 0.59 11.75%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 -
Price 4.75 3.33 3.50 2.34 2.50 2.52 1.89 -
P/RPS 15.12 5.94 4.49 3.64 3.82 3.41 2.83 32.20%
P/EPS 129.74 34.07 33.43 21.80 20.97 24.95 18.24 38.65%
EY 0.77 2.93 2.99 4.59 4.77 4.01 5.48 -27.88%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.34 0.97 1.07 0.81 0.68 0.78 0.62 13.69%

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