[MFCB] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.69%
YoY- 52.78%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 860,752 910,862 1,213,853 1,224,442 828,644 600,738 840,670 1.58%
PBT 171,700 192,935 236,704 245,146 178,180 137,560 186,337 -5.31%
Tax -27,952 -35,225 -47,457 -53,880 -31,936 -22,004 -36,792 -16.75%
NP 143,748 157,710 189,246 191,266 146,244 115,556 149,545 -2.60%
-
NP to SH 126,016 138,336 155,784 153,534 149,508 120,741 114,874 6.37%
-
Tax Rate 16.28% 18.26% 20.05% 21.98% 17.92% 16.00% 19.74% -
Total Cost 717,004 753,152 1,024,606 1,033,176 682,400 485,182 691,125 2.48%
-
Net Worth 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 16.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 15,611 10,185 15,261 - 17,278 8,919 -
Div Payout % - 11.28% 6.54% 9.94% - 14.31% 7.76% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 16.65%
NOSH 410,903 410,785 381,948 381,545 381,397 345,566 401,900 1.48%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.70% 17.31% 15.59% 15.62% 17.65% 19.24% 17.79% -
ROE 10.31% 11.32% 12.47% 12.42% 12.33% 11.42% 11.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 220.49 233.39 317.81 320.92 217.26 173.84 251.34 -8.36%
EPS 32.28 36.02 40.79 40.24 39.20 34.19 34.35 -4.06%
DPS 0.00 4.00 2.67 4.00 0.00 5.00 2.67 -
NAPS 3.13 3.13 3.27 3.24 3.18 3.06 2.90 5.22%
Adjusted Per Share Value based on latest NOSH - 381,316
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 87.09 92.16 122.82 123.89 83.84 60.78 85.06 1.58%
EPS 12.75 14.00 15.76 15.53 15.13 12.22 11.62 6.38%
DPS 0.00 1.58 1.03 1.54 0.00 1.75 0.90 -
NAPS 1.2363 1.236 1.2637 1.2508 1.2271 1.0699 0.9814 16.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.23 3.67 3.54 3.94 2.92 2.15 1.99 -
P/RPS 1.46 1.57 1.11 1.23 1.34 1.24 0.79 50.65%
P/EPS 10.01 10.35 8.68 9.79 7.45 6.15 5.79 44.09%
EY 9.99 9.66 11.52 10.21 13.42 16.25 17.26 -30.57%
DY 0.00 1.09 0.75 1.02 0.00 2.33 1.34 -
P/NAPS 1.03 1.17 1.08 1.22 0.92 0.70 0.69 30.64%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 -
Price 3.55 3.60 3.50 3.53 4.00 2.81 2.34 -
P/RPS 1.61 1.54 1.10 1.10 1.84 1.62 0.93 44.22%
P/EPS 11.00 10.16 8.58 8.77 10.20 8.04 6.81 37.70%
EY 9.09 9.85 11.65 11.40 9.80 12.43 14.68 -27.37%
DY 0.00 1.11 0.76 1.13 0.00 1.78 1.14 -
P/NAPS 1.13 1.15 1.07 1.09 1.26 0.92 0.81 24.87%

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