[MFCB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1.17%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 675,202 761,784 887,368 874,119 870,921 868,258 860,752 -14.93%
PBT 125,218 149,964 179,772 197,440 195,476 190,084 171,700 -18.96%
Tax -21,398 -25,370 -28,508 -37,908 -31,005 -29,824 -27,952 -16.30%
NP 103,820 124,594 151,264 159,532 164,470 160,260 143,748 -19.48%
-
NP to SH 93,989 111,738 134,624 129,266 130,800 119,882 126,016 -17.74%
-
Tax Rate 17.09% 16.92% 15.86% 19.20% 15.86% 15.69% 16.28% -
Total Cost 571,382 637,190 736,104 714,587 706,450 707,998 717,004 -14.03%
-
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 15,745 10,411 15,616 - -
Div Payout % - - - 12.18% 7.96% 13.03% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 10.41%
NOSH 425,557 420,425 417,661 417,325 411,163 410,906 410,903 2.36%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.38% 16.36% 17.05% 18.25% 18.88% 18.46% 16.70% -
ROE 6.63% 8.03% 9.80% 9.63% 9.74% 9.33% 10.31% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 169.05 191.62 223.52 222.06 223.06 222.40 220.49 -16.21%
EPS 23.33 28.06 33.92 33.03 33.49 30.70 32.28 -19.44%
DPS 0.00 0.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 3.55 3.50 3.46 3.41 3.44 3.29 3.13 8.74%
Adjusted Per Share Value based on latest NOSH - 417,325
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.32 77.08 89.78 88.44 88.12 87.85 87.09 -14.92%
EPS 9.51 11.31 13.62 13.08 13.23 12.13 12.75 -17.73%
DPS 0.00 0.00 0.00 1.59 1.05 1.58 0.00 -
NAPS 1.4346 1.4078 1.3898 1.3582 1.3589 1.2996 1.2363 10.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.08 3.45 3.85 3.10 3.40 3.64 3.23 -
P/RPS 2.41 1.80 1.72 1.40 1.52 1.64 1.46 39.62%
P/EPS 17.34 12.27 11.35 9.44 10.15 11.85 10.01 44.18%
EY 5.77 8.15 8.81 10.59 9.85 8.44 9.99 -30.62%
DY 0.00 0.00 0.00 1.29 0.78 1.10 0.00 -
P/NAPS 1.15 0.99 1.11 0.91 0.99 1.11 1.03 7.61%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 -
Price 4.75 3.83 3.39 3.88 3.33 3.53 3.55 -
P/RPS 2.81 2.00 1.52 1.75 1.49 1.59 1.61 44.91%
P/EPS 20.18 13.63 10.00 11.82 9.94 11.50 11.00 49.80%
EY 4.95 7.34 10.00 8.46 10.06 8.70 9.09 -33.29%
DY 0.00 0.00 0.00 1.03 0.80 1.13 0.00 -
P/NAPS 1.34 1.09 0.98 1.14 0.97 1.07 1.13 12.02%

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