[MFCB] QoQ Annualized Quarter 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- 23.83%
YoY- 58.41%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 910,862 1,213,853 1,224,442 828,644 600,738 840,670 830,964 6.29%
PBT 192,935 236,704 245,146 178,180 137,560 186,337 176,604 6.05%
Tax -35,225 -47,457 -53,880 -31,936 -22,004 -36,792 -40,970 -9.55%
NP 157,710 189,246 191,266 146,244 115,556 149,545 135,634 10.54%
-
NP to SH 138,336 155,784 153,534 149,508 120,741 114,874 100,496 23.67%
-
Tax Rate 18.26% 20.05% 21.98% 17.92% 16.00% 19.74% 23.20% -
Total Cost 753,152 1,024,606 1,033,176 682,400 485,182 691,125 695,330 5.45%
-
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 15,611 10,185 15,261 - 17,278 8,919 12,483 16.02%
Div Payout % 11.28% 6.54% 9.94% - 14.31% 7.76% 12.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 25.24%
NOSH 410,785 381,948 381,545 381,397 345,566 401,900 312,099 20.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.31% 15.59% 15.62% 17.65% 19.24% 17.79% 16.32% -
ROE 11.32% 12.47% 12.42% 12.33% 11.42% 11.84% 11.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 233.39 317.81 320.92 217.26 173.84 251.34 266.25 -8.38%
EPS 36.02 40.79 40.24 39.20 34.19 34.35 32.20 7.73%
DPS 4.00 2.67 4.00 0.00 5.00 2.67 4.00 0.00%
NAPS 3.13 3.27 3.24 3.18 3.06 2.90 2.79 7.94%
Adjusted Per Share Value based on latest NOSH - 381,397
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 92.16 122.82 123.89 83.84 60.78 85.06 84.08 6.29%
EPS 14.00 15.76 15.53 15.13 12.22 11.62 10.17 23.67%
DPS 1.58 1.03 1.54 0.00 1.75 0.90 1.26 16.23%
NAPS 1.236 1.2637 1.2508 1.2271 1.0699 0.9814 0.881 25.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.67 3.54 3.94 2.92 2.15 1.99 1.76 -
P/RPS 1.57 1.11 1.23 1.34 1.24 0.79 0.66 77.91%
P/EPS 10.35 8.68 9.79 7.45 6.15 5.79 5.47 52.80%
EY 9.66 11.52 10.21 13.42 16.25 17.26 18.30 -34.60%
DY 1.09 0.75 1.02 0.00 2.33 1.34 2.27 -38.59%
P/NAPS 1.17 1.08 1.22 0.92 0.70 0.69 0.63 50.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 -
Price 3.60 3.50 3.53 4.00 2.81 2.34 2.06 -
P/RPS 1.54 1.10 1.10 1.84 1.62 0.93 0.77 58.53%
P/EPS 10.16 8.58 8.77 10.20 8.04 6.81 6.40 35.97%
EY 9.85 11.65 11.40 9.80 12.43 14.68 15.63 -26.43%
DY 1.11 0.76 1.13 0.00 1.78 1.14 1.94 -31.00%
P/NAPS 1.15 1.07 1.09 1.26 0.92 0.81 0.74 34.05%

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