[MFCB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.55%
YoY- 13.74%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 889,555 1,193,719 789,699 589,769 700,328 610,862 634,240 5.79%
PBT 196,892 237,400 174,338 150,668 154,242 154,096 120,239 8.56%
Tax -33,276 -50,386 -40,109 -41,710 -50,341 -41,468 -31,160 1.10%
NP 163,616 187,014 134,229 108,958 103,901 112,628 89,079 10.65%
-
NP to SH 119,598 151,423 97,617 77,073 67,761 74,875 52,554 14.68%
-
Tax Rate 16.90% 21.22% 23.01% 27.68% 32.64% 26.91% 25.92% -
Total Cost 725,939 1,006,705 655,470 480,811 596,427 498,234 545,161 4.88%
-
Net Worth 1,343,113 1,251,501 668,944 812,553 719,074 679,773 593,023 14.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 15,613 17,991 17,369 24,484 23,379 15,886 20,374 -4.33%
Div Payout % 13.06% 11.88% 17.79% 31.77% 34.50% 21.22% 38.77% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,343,113 1,251,501 668,944 812,553 719,074 679,773 593,023 14.58%
NOSH 411,163 382,722 334,472 222,617 222,623 222,876 224,630 10.59%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.39% 15.67% 17.00% 18.47% 14.84% 18.44% 14.04% -
ROE 8.90% 12.10% 14.59% 9.49% 9.42% 11.01% 8.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 227.83 311.90 236.10 264.92 314.58 274.08 282.35 -3.51%
EPS 30.63 39.56 29.19 34.62 30.44 33.59 23.40 4.58%
DPS 4.00 4.70 5.19 11.00 10.50 7.10 9.07 -12.74%
NAPS 3.44 3.27 2.00 3.65 3.23 3.05 2.64 4.50%
Adjusted Per Share Value based on latest NOSH - 222,617
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.00 120.78 79.90 59.67 70.86 61.81 64.17 5.79%
EPS 12.10 15.32 9.88 7.80 6.86 7.58 5.32 14.67%
DPS 1.58 1.82 1.76 2.48 2.37 1.61 2.06 -4.32%
NAPS 1.3589 1.2663 0.6768 0.8221 0.7275 0.6878 0.60 14.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.40 3.54 1.99 2.53 2.66 1.80 1.65 -
P/RPS 1.49 1.13 0.84 0.95 0.85 0.66 0.58 17.02%
P/EPS 11.10 8.95 6.82 7.31 8.74 5.36 7.05 7.85%
EY 9.01 11.18 14.67 13.68 11.44 18.66 14.18 -7.27%
DY 1.18 1.33 2.61 4.35 3.95 3.94 5.50 -22.61%
P/NAPS 0.99 1.08 1.00 0.69 0.82 0.59 0.62 8.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 -
Price 3.33 3.50 2.34 2.50 2.52 1.89 1.61 -
P/RPS 1.46 1.12 0.99 0.94 0.80 0.69 0.57 16.96%
P/EPS 10.87 8.85 8.02 7.22 8.28 5.63 6.88 7.91%
EY 9.20 11.30 12.47 13.85 12.08 17.78 14.53 -7.33%
DY 1.20 1.34 2.22 4.40 4.17 3.76 5.63 -22.70%
P/NAPS 0.97 1.07 1.17 0.68 0.78 0.62 0.61 8.03%

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