[MFCB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 14.31%
YoY- 37.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,224,442 828,644 600,738 840,670 830,964 871,628 588,686 63.01%
PBT 245,146 178,180 137,560 186,337 176,604 161,236 147,524 40.33%
Tax -53,880 -31,936 -22,004 -36,792 -40,970 -35,336 -39,870 22.25%
NP 191,266 146,244 115,556 149,545 135,634 125,900 107,654 46.74%
-
NP to SH 153,534 149,508 120,741 114,874 100,496 94,380 74,264 62.35%
-
Tax Rate 21.98% 17.92% 16.00% 19.74% 23.20% 21.92% 27.03% -
Total Cost 1,033,176 682,400 485,182 691,125 695,330 745,728 481,032 66.54%
-
Net Worth 1,236,208 1,212,845 1,057,434 969,968 870,757 670,312 813,028 32.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,261 - 17,278 8,919 12,483 - 17,819 -9.82%
Div Payout % 9.94% - 14.31% 7.76% 12.42% - 24.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,236,208 1,212,845 1,057,434 969,968 870,757 670,312 813,028 32.26%
NOSH 381,545 381,397 345,566 401,900 312,099 223,437 222,747 43.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.62% 17.65% 19.24% 17.79% 16.32% 14.44% 18.29% -
ROE 12.42% 12.33% 11.42% 11.84% 11.54% 14.08% 9.13% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 320.92 217.26 173.84 251.34 266.25 390.10 264.28 13.83%
EPS 40.24 39.20 34.19 34.35 32.20 37.04 33.34 13.37%
DPS 4.00 0.00 5.00 2.67 4.00 0.00 8.00 -37.03%
NAPS 3.24 3.18 3.06 2.90 2.79 3.00 3.65 -7.64%
Adjusted Per Share Value based on latest NOSH - 401,900
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 123.89 83.84 60.78 85.06 84.08 88.19 59.56 63.02%
EPS 15.53 15.13 12.22 11.62 10.17 9.55 7.51 62.38%
DPS 1.54 0.00 1.75 0.90 1.26 0.00 1.80 -9.88%
NAPS 1.2508 1.2271 1.0699 0.9814 0.881 0.6782 0.8226 32.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.94 2.92 2.15 1.99 1.76 1.84 2.49 -
P/RPS 1.23 1.34 1.24 0.79 0.66 0.47 0.94 19.65%
P/EPS 9.79 7.45 6.15 5.79 5.47 4.36 7.47 19.77%
EY 10.21 13.42 16.25 17.26 18.30 22.96 13.39 -16.55%
DY 1.02 0.00 2.33 1.34 2.27 0.00 3.21 -53.46%
P/NAPS 1.22 0.92 0.70 0.69 0.63 0.61 0.68 47.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 25/02/16 -
Price 3.53 4.00 2.81 2.34 2.06 1.70 2.30 -
P/RPS 1.10 1.84 1.62 0.93 0.77 0.44 0.87 16.94%
P/EPS 8.77 10.20 8.04 6.81 6.40 4.02 6.90 17.35%
EY 11.40 9.80 12.43 14.68 15.63 24.85 14.50 -14.82%
DY 1.13 0.00 1.78 1.14 1.94 0.00 3.48 -52.78%
P/NAPS 1.09 1.26 0.92 0.81 0.74 0.57 0.63 44.16%

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