[MFCB] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -4.25%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 800,157 640,778 880,773 1,083,188 806,059 670,753 639,480 3.80%
PBT 409,408 209,954 198,702 214,997 193,509 154,412 154,784 17.58%
Tax -10,769 -6,102 -38,297 -41,219 -34,550 -40,018 -46,631 -21.65%
NP 398,639 203,852 160,405 173,778 158,959 114,394 108,153 24.26%
-
NP to SH 337,230 177,415 131,418 132,463 134,523 79,192 72,932 29.04%
-
Tax Rate 2.63% 2.91% 19.27% 19.17% 17.85% 25.92% 30.13% -
Total Cost 401,518 436,926 720,368 909,410 647,100 556,359 531,327 -4.55%
-
Net Worth 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 18.24%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 56,564 24,136 15,681 15,431 16,607 17,802 11,131 31.08%
Div Payout % 16.77% 13.60% 11.93% 11.65% 12.35% 22.48% 15.26% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 18.24%
NOSH 494,176 459,829 417,661 410,903 381,397 223,437 222,491 14.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 49.82% 31.81% 18.21% 16.04% 19.72% 17.05% 16.91% -
ROE 16.29% 10.89% 9.57% 10.84% 11.09% 11.81% 9.64% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 168.92 150.61 221.86 277.46 211.34 300.20 287.42 -8.47%
EPS 71.19 41.70 33.10 33.93 35.27 35.44 32.78 13.78%
DPS 11.94 5.67 4.00 3.95 4.35 8.00 5.00 15.59%
NAPS 4.37 3.83 3.46 3.13 3.18 3.00 3.40 4.26%
Adjusted Per Share Value based on latest NOSH - 410,903
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 80.96 64.83 89.12 109.60 81.56 67.87 64.70 3.80%
EPS 34.12 17.95 13.30 13.40 13.61 8.01 7.38 29.03%
DPS 5.72 2.44 1.59 1.56 1.68 1.80 1.13 31.00%
NAPS 2.0944 1.6487 1.3898 1.2363 1.2271 0.6782 0.7654 18.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 7.28 4.43 3.85 3.23 2.92 1.84 2.52 -
P/RPS 4.31 2.94 1.74 1.16 1.38 0.61 0.88 30.28%
P/EPS 10.23 10.62 11.63 9.52 8.28 5.19 7.69 4.86%
EY 9.78 9.41 8.60 10.50 12.08 19.26 13.01 -4.64%
DY 1.64 1.28 1.04 1.22 1.49 4.35 1.98 -3.08%
P/NAPS 1.67 1.16 1.11 1.03 0.92 0.61 0.74 14.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 -
Price 7.60 6.05 3.39 3.55 4.00 1.70 2.42 -
P/RPS 4.50 4.02 1.53 1.28 1.89 0.57 0.84 32.24%
P/EPS 10.68 14.51 10.24 10.46 11.34 4.80 7.38 6.34%
EY 9.37 6.89 9.76 9.56 8.82 20.85 13.55 -5.95%
DY 1.57 0.94 1.18 1.11 1.09 4.71 2.07 -4.49%
P/NAPS 1.74 1.58 0.98 1.13 1.26 0.57 0.71 16.09%

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