[MFCB] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 34.19%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 232,497 211,213 125,510 219,062 298,169 215,021 145,766 8.08%
PBT 108,140 109,031 18,932 51,565 54,955 51,451 45,142 15.65%
Tax -2,026 -1,277 -3,364 -8,342 -8,653 -7,109 -10,540 -24.01%
NP 106,114 107,754 15,568 43,223 46,302 44,342 34,602 20.51%
-
NP to SH 88,863 89,504 14,623 38,159 40,071 35,908 26,536 22.29%
-
Tax Rate 1.87% 1.17% 17.77% 16.18% 15.75% 13.82% 23.35% -
Total Cost 126,383 103,459 109,942 175,839 251,867 170,679 111,164 2.15%
-
Net Worth 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 969,968 812,553 17.93%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 6,678 -
Div Payout % - - - - - - 25.17% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 969,968 812,553 17.93%
NOSH 988,352 494,176 425,557 411,163 382,722 401,900 222,617 28.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.64% 51.02% 12.40% 19.73% 15.53% 20.62% 23.74% -
ROE 4.06% 5.01% 1.03% 2.84% 3.20% 3.70% 3.27% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 24.54 47.07 31.42 56.11 77.91 64.29 65.48 -15.07%
EPS 9.38 19.95 3.66 9.78 10.47 10.74 11.92 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.31 3.98 3.55 3.44 3.27 2.90 3.65 -7.33%
Adjusted Per Share Value based on latest NOSH - 411,163
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.52 21.37 12.70 22.16 30.17 21.76 14.75 8.07%
EPS 8.99 9.06 1.48 3.86 4.05 3.63 2.68 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 2.2142 1.8069 1.4346 1.3589 1.2663 0.9814 0.8221 17.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.67 7.18 4.08 3.40 3.54 1.99 2.53 -
P/RPS 14.95 15.25 12.98 6.06 4.54 3.10 3.86 25.29%
P/EPS 39.13 35.99 111.44 34.79 33.81 18.54 21.22 10.72%
EY 2.56 2.78 0.90 2.87 2.96 5.39 4.71 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 1.59 1.80 1.15 0.99 1.08 0.69 0.69 14.91%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 23/11/15 -
Price 3.60 7.35 4.75 3.33 3.50 2.34 2.50 -
P/RPS 14.67 15.61 15.12 5.94 4.49 3.64 3.82 25.11%
P/EPS 38.38 36.85 129.74 34.07 33.43 21.80 20.97 10.58%
EY 2.61 2.71 0.77 2.93 2.99 4.59 4.77 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 1.56 1.85 1.34 0.97 1.07 0.81 0.68 14.82%

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