[MFCB] YoY 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- -46.35%
YoY- -37.84%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 213,971 195,531 220,928 236,364 186,302 159,196 160,279 4.92%
PBT 116,138 94,490 50,833 51,041 49,520 34,585 37,729 20.58%
Tax -6,263 4,065 -14,654 -9,772 -7,806 -12,515 -14,355 -12.90%
NP 109,875 98,555 36,179 41,269 41,714 22,070 23,374 29.39%
-
NP to SH 93,052 83,176 31,166 21,498 34,585 11,461 14,270 36.64%
-
Tax Rate 5.39% -4.30% 28.83% 19.15% 15.76% 36.19% 38.05% -
Total Cost 104,096 96,976 184,749 195,095 144,588 137,126 136,905 -4.45%
-
Net Worth 1,932,610 1,520,622 1,342,332 1,221,573 1,057,243 812,284 739,101 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 30,789 24,136 7,872 7,805 10,365 11,127 11,131 18.46%
Div Payout % 33.09% 29.02% 25.26% 36.31% 29.97% 97.09% 78.00% -
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 1,057,243 812,284 739,101 17.35%
NOSH 494,176 437,425 417,325 410,785 345,504 222,543 222,620 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 51.35% 50.40% 16.38% 17.46% 22.39% 13.86% 14.58% -
ROE 4.81% 5.47% 2.32% 1.76% 3.27% 1.41% 1.93% -
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 45.17 48.61 56.12 60.56 53.92 71.53 72.00 -7.46%
EPS 19.64 20.67 7.92 5.51 9.07 5.15 6.41 20.49%
DPS 6.50 6.00 2.00 2.00 3.00 5.00 5.00 4.46%
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 21.65 19.78 22.35 23.91 18.85 16.11 16.22 4.92%
EPS 9.41 8.42 3.15 2.18 3.50 1.16 1.44 36.69%
DPS 3.12 2.44 0.80 0.79 1.05 1.13 1.13 18.42%
NAPS 1.9554 1.5385 1.3582 1.236 1.0697 0.8219 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 15.27 10.51 5.52 6.06 3.99 3.48 3.33 28.86%
P/EPS 35.12 24.71 39.15 66.63 21.48 48.35 37.44 -1.05%
EY 2.85 4.05 2.55 1.50 4.66 2.07 2.67 1.09%
DY 0.94 1.17 0.65 0.54 1.40 2.01 2.08 -12.38%
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 17.02 10.90 6.91 5.94 5.21 3.22 3.44 30.50%
P/EPS 39.15 25.63 49.01 65.36 28.07 44.66 38.69 0.19%
EY 2.55 3.90 2.04 1.53 3.56 2.24 2.58 -0.19%
DY 0.85 1.13 0.52 0.56 1.07 2.17 2.02 -13.42%
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