[MFCB] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.12%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 968,662 1,110,571 720,444 608,334 684,991 614,717 633,353 7.33%
PBT 200,282 233,896 168,029 148,323 153,016 145,822 123,290 8.41%
Tax -33,587 -48,842 -43,540 -41,816 -49,245 -40,010 -30,309 1.72%
NP 166,695 185,054 124,489 106,507 103,771 105,812 92,981 10.21%
-
NP to SH 121,510 147,260 88,245 73,022 68,366 69,396 55,159 14.06%
-
Tax Rate 16.77% 20.88% 25.91% 28.19% 32.18% 27.44% 24.58% -
Total Cost 801,967 925,517 595,955 501,827 581,220 508,905 540,372 6.79%
-
Net Worth 1,284,439 1,235,465 870,747 760,960 692,825 648,742 584,932 14.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 15,613 17,991 17,369 17,806 16,700 15,886 20,374 -4.33%
Div Payout % 12.85% 12.22% 19.68% 24.38% 24.43% 22.89% 36.94% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,284,439 1,235,465 870,747 760,960 692,825 648,742 584,932 14.00%
NOSH 410,906 381,316 312,096 222,503 222,773 222,935 224,973 10.55%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.21% 16.66% 17.28% 17.51% 15.15% 17.21% 14.68% -
ROE 9.46% 11.92% 10.13% 9.60% 9.87% 10.70% 9.43% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 248.12 291.25 230.84 273.40 307.48 275.74 281.52 -2.08%
EPS 31.12 38.62 28.27 32.82 30.69 31.13 24.52 4.05%
DPS 4.00 4.72 5.57 8.00 7.50 7.10 9.06 -12.73%
NAPS 3.29 3.24 2.79 3.42 3.11 2.91 2.60 3.99%
Adjusted Per Share Value based on latest NOSH - 222,503
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 98.01 112.37 72.89 61.55 69.31 62.20 64.08 7.33%
EPS 12.29 14.90 8.93 7.39 6.92 7.02 5.58 14.05%
DPS 1.58 1.82 1.76 1.80 1.69 1.61 2.06 -4.32%
NAPS 1.2996 1.25 0.881 0.7699 0.701 0.6564 0.5918 14.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.64 3.94 1.76 2.26 2.24 1.70 1.68 -
P/RPS 1.47 1.35 0.76 0.83 0.73 0.62 0.60 16.09%
P/EPS 11.70 10.20 6.22 6.89 7.30 5.46 6.85 9.32%
EY 8.55 9.80 16.07 14.52 13.70 18.31 14.59 -8.51%
DY 1.10 1.20 3.16 3.54 3.35 4.18 5.39 -23.26%
P/NAPS 1.11 1.22 0.63 0.66 0.72 0.58 0.65 9.32%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 -
Price 3.53 3.53 2.06 2.00 2.27 1.82 1.69 -
P/RPS 1.42 1.21 0.89 0.73 0.74 0.66 0.60 15.43%
P/EPS 11.34 9.14 7.29 6.09 7.40 5.85 6.89 8.65%
EY 8.82 10.94 13.73 16.41 13.52 17.10 14.51 -7.95%
DY 1.13 1.34 2.70 4.00 3.30 3.90 5.36 -22.84%
P/NAPS 1.07 1.09 0.74 0.58 0.73 0.63 0.65 8.65%

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