[MFCB] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.41%
YoY- 69.87%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 640,778 880,773 1,083,188 806,059 670,753 639,480 663,663 -0.58%
PBT 209,954 198,702 214,997 193,509 154,412 154,784 156,123 5.05%
Tax -6,102 -38,297 -41,219 -34,550 -40,018 -46,631 -47,705 -28.99%
NP 203,852 160,405 173,778 158,959 114,394 108,153 108,418 11.08%
-
NP to SH 177,415 131,418 132,463 134,523 79,192 72,932 73,640 15.76%
-
Tax Rate 2.91% 19.27% 19.17% 17.85% 25.92% 30.13% 30.56% -
Total Cost 436,926 720,368 909,410 647,100 556,359 531,327 555,245 -3.91%
-
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.55%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 24,136 15,681 15,431 16,607 17,802 11,131 16,705 6.31%
Div Payout % 13.60% 11.93% 11.65% 12.35% 22.48% 15.26% 22.69% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 15.55%
NOSH 459,829 417,661 410,903 381,397 223,437 222,491 222,706 12.83%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 31.81% 18.21% 16.04% 19.72% 17.05% 16.91% 16.34% -
ROE 10.89% 9.57% 10.84% 11.09% 11.81% 9.64% 10.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 150.61 221.86 277.46 211.34 300.20 287.42 298.00 -10.74%
EPS 41.70 33.10 33.93 35.27 35.44 32.78 33.07 3.93%
DPS 5.67 4.00 3.95 4.35 8.00 5.00 7.50 -4.55%
NAPS 3.83 3.46 3.13 3.18 3.00 3.40 3.07 3.75%
Adjusted Per Share Value based on latest NOSH - 381,397
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 64.83 89.12 109.60 81.56 67.87 64.70 67.15 -0.58%
EPS 17.95 13.30 13.40 13.61 8.01 7.38 7.45 15.76%
DPS 2.44 1.59 1.56 1.68 1.80 1.13 1.69 6.30%
NAPS 1.6487 1.3898 1.2363 1.2271 0.6782 0.7654 0.6918 15.55%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.43 3.85 3.23 2.92 1.84 2.52 2.26 -
P/RPS 2.94 1.74 1.16 1.38 0.61 0.88 0.76 25.26%
P/EPS 10.62 11.63 9.52 8.28 5.19 7.69 6.83 7.62%
EY 9.41 8.60 10.50 12.08 19.26 13.01 14.63 -7.08%
DY 1.28 1.04 1.22 1.49 4.35 1.98 3.32 -14.67%
P/NAPS 1.16 1.11 1.03 0.92 0.61 0.74 0.74 7.77%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 -
Price 6.05 3.39 3.55 4.00 1.70 2.42 2.29 -
P/RPS 4.02 1.53 1.28 1.89 0.57 0.84 0.77 31.67%
P/EPS 14.51 10.24 10.46 11.34 4.80 7.38 6.93 13.09%
EY 6.89 9.76 9.56 8.82 20.85 13.55 14.44 -11.59%
DY 0.94 1.18 1.11 1.09 4.71 2.07 3.28 -18.78%
P/NAPS 1.58 0.98 1.13 1.26 0.57 0.71 0.75 13.20%

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