[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.2%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 434,129 215,188 910,862 910,390 612,221 207,161 600,738 -19.51%
PBT 95,042 42,925 192,935 177,528 122,573 44,545 137,560 -21.89%
Tax -14,912 -6,988 -35,225 -35,593 -26,940 -7,984 -22,004 -22.90%
NP 80,130 35,937 157,710 141,935 95,633 36,561 115,556 -21.70%
-
NP to SH 59,941 31,504 138,336 116,838 76,767 37,377 120,741 -37.38%
-
Tax Rate 15.69% 16.28% 18.26% 20.05% 21.98% 17.92% 16.00% -
Total Cost 353,999 179,251 753,152 768,455 516,588 170,600 485,182 -19.00%
-
Net Worth 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 13.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,808 - 15,611 7,638 7,630 - 17,278 -41.19%
Div Payout % 13.03% - 11.28% 6.54% 9.94% - 14.31% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 1,212,845 1,057,434 13.88%
NOSH 410,906 410,903 410,785 381,948 381,545 381,397 345,566 12.27%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.46% 16.70% 17.31% 15.59% 15.62% 17.65% 19.24% -
ROE 4.67% 2.58% 11.32% 9.35% 6.21% 3.08% 11.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 111.20 55.12 233.39 238.35 160.46 54.32 173.84 -25.82%
EPS 15.35 8.07 36.02 30.59 20.12 9.80 34.19 -41.45%
DPS 2.00 0.00 4.00 2.00 2.00 0.00 5.00 -45.80%
NAPS 3.29 3.13 3.13 3.27 3.24 3.18 3.06 4.96%
Adjusted Per Share Value based on latest NOSH - 382,722
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.92 21.77 92.16 92.11 61.94 20.96 60.78 -19.52%
EPS 6.06 3.19 14.00 11.82 7.77 3.78 12.22 -37.42%
DPS 0.79 0.00 1.58 0.77 0.77 0.00 1.75 -41.23%
NAPS 1.2996 1.2363 1.236 1.2637 1.2508 1.2271 1.0699 13.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.64 3.23 3.67 3.54 3.94 2.92 2.15 -
P/RPS 3.27 5.86 1.57 1.49 2.46 5.38 1.24 91.21%
P/EPS 23.71 40.03 10.35 11.57 19.58 29.80 6.15 146.47%
EY 4.22 2.50 9.66 8.64 5.11 3.36 16.25 -59.39%
DY 0.55 0.00 1.09 0.56 0.51 0.00 2.33 -61.90%
P/NAPS 1.11 1.03 1.17 1.08 1.22 0.92 0.70 36.09%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 -
Price 3.53 3.55 3.60 3.50 3.53 4.00 2.81 -
P/RPS 3.17 6.44 1.54 1.47 2.20 7.36 1.62 56.63%
P/EPS 22.99 43.99 10.16 11.44 17.54 40.82 8.04 101.84%
EY 4.35 2.27 9.85 8.74 5.70 2.45 12.43 -50.43%
DY 0.57 0.00 1.11 0.57 0.57 0.00 1.78 -53.29%
P/NAPS 1.07 1.13 1.15 1.07 1.09 1.26 0.92 10.62%

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