[MFCB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.64%
YoY- 6.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 874,119 1,146,754 816,805 588,686 672,465 628,758 635,304 5.45%
PBT 196,684 228,569 189,273 147,524 153,020 154,894 129,102 7.26%
Tax -38,158 -45,365 -35,400 -39,870 -45,724 -47,709 -35,440 1.23%
NP 158,526 183,204 153,873 107,654 107,296 107,185 93,662 9.16%
-
NP to SH 129,266 138,336 120,741 74,264 69,899 74,050 57,927 14.30%
-
Tax Rate 19.40% 19.85% 18.70% 27.03% 29.88% 30.80% 27.45% -
Total Cost 715,593 963,550 662,932 481,032 565,169 521,573 541,642 4.74%
-
Net Worth 1,342,332 1,221,573 1,057,243 812,284 739,101 678,946 448,684 20.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 15,681 15,431 16,607 24,480 11,131 16,705 15,947 -0.27%
Div Payout % 12.13% 11.16% 13.75% 32.96% 15.92% 22.56% 27.53% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,342,332 1,221,573 1,057,243 812,284 739,101 678,946 448,684 20.02%
NOSH 417,325 410,785 345,504 222,543 222,620 222,605 224,342 10.89%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.14% 15.98% 18.84% 18.29% 15.96% 17.05% 14.74% -
ROE 9.63% 11.32% 11.42% 9.14% 9.46% 10.91% 12.91% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 222.06 293.83 236.41 264.53 302.07 282.45 283.19 -3.97%
EPS 32.84 35.45 34.95 33.37 31.40 33.27 25.82 4.08%
DPS 4.00 3.95 4.81 11.00 5.00 7.50 7.11 -9.13%
NAPS 3.41 3.13 3.06 3.65 3.32 3.05 2.00 9.29%
Adjusted Per Share Value based on latest NOSH - 222,543
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.44 116.03 82.64 59.56 68.04 63.62 64.28 5.45%
EPS 13.08 14.00 12.22 7.51 7.07 7.49 5.86 14.31%
DPS 1.59 1.56 1.68 2.48 1.13 1.69 1.61 -0.20%
NAPS 1.3582 1.236 1.0697 0.8219 0.7478 0.6869 0.454 20.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.10 3.67 2.15 2.49 2.40 2.18 1.60 -
P/RPS 1.40 1.25 0.91 0.94 0.79 0.77 0.57 16.14%
P/EPS 9.44 10.35 6.15 7.46 7.64 6.55 6.20 7.25%
EY 10.59 9.66 16.25 13.40 13.08 15.26 16.14 -6.77%
DY 1.29 1.08 2.24 4.42 2.08 3.44 4.44 -18.60%
P/NAPS 0.91 1.17 0.70 0.68 0.72 0.71 0.80 2.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 23/02/18 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 -
Price 3.88 3.60 2.81 2.30 2.48 2.33 1.59 -
P/RPS 1.75 1.23 1.19 0.87 0.82 0.82 0.56 20.90%
P/EPS 11.82 10.16 8.04 6.89 7.90 7.00 6.16 11.46%
EY 8.46 9.85 12.44 14.51 12.66 14.28 16.24 -10.29%
DY 1.03 1.10 1.71 4.78 2.02 3.22 4.47 -21.69%
P/NAPS 1.14 1.15 0.92 0.63 0.75 0.76 0.80 6.07%

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