[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 63.66%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 380,892 221,842 874,119 653,191 434,129 215,188 910,862 -44.16%
PBT 74,982 44,943 197,440 146,607 95,042 42,925 192,935 -46.83%
Tax -12,685 -7,127 -37,908 -23,254 -14,912 -6,988 -35,225 -49.47%
NP 62,297 37,816 159,532 123,353 80,130 35,937 157,710 -46.25%
-
NP to SH 55,869 33,656 129,266 98,100 59,941 31,504 138,336 -45.45%
-
Tax Rate 16.92% 15.86% 19.20% 15.86% 15.69% 16.28% 18.26% -
Total Cost 318,595 184,026 714,587 529,838 353,999 179,251 753,152 -43.73%
-
Net Worth 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 9.09%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 15,745 7,808 7,808 - 15,611 -
Div Payout % - - 12.18% 7.96% 13.03% - 11.28% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 9.09%
NOSH 420,425 417,661 417,325 411,163 410,906 410,903 410,785 1.56%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.36% 17.05% 18.25% 18.88% 18.46% 16.70% 17.31% -
ROE 4.02% 2.45% 9.63% 7.30% 4.67% 2.58% 11.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.81 55.88 222.06 167.30 111.20 55.12 233.39 -44.85%
EPS 14.03 8.48 33.03 25.12 15.35 8.07 36.02 -46.75%
DPS 0.00 0.00 4.00 2.00 2.00 0.00 4.00 -
NAPS 3.50 3.46 3.41 3.44 3.29 3.13 3.13 7.75%
Adjusted Per Share Value based on latest NOSH - 411,163
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.54 22.45 88.44 66.09 43.92 21.77 92.16 -44.16%
EPS 5.65 3.41 13.08 9.93 6.06 3.19 14.00 -45.47%
DPS 0.00 0.00 1.59 0.79 0.79 0.00 1.58 -
NAPS 1.4078 1.3898 1.3582 1.3589 1.2996 1.2363 1.236 9.09%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.45 3.85 3.10 3.40 3.64 3.23 3.67 -
P/RPS 3.60 6.89 1.40 2.03 3.27 5.86 1.57 74.15%
P/EPS 24.55 45.41 9.44 13.53 23.71 40.03 10.35 78.13%
EY 4.07 2.20 10.59 7.39 4.22 2.50 9.66 -43.88%
DY 0.00 0.00 1.29 0.59 0.55 0.00 1.09 -
P/NAPS 0.99 1.11 0.91 0.99 1.11 1.03 1.17 -10.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 28/05/18 23/02/18 -
Price 3.83 3.39 3.88 3.33 3.53 3.55 3.60 -
P/RPS 4.00 6.07 1.75 1.99 3.17 6.44 1.54 89.28%
P/EPS 27.25 39.99 11.82 13.25 22.99 43.99 10.16 93.38%
EY 3.67 2.50 8.46 7.55 4.35 2.27 9.85 -48.31%
DY 0.00 0.00 1.03 0.60 0.57 0.00 1.11 -
P/NAPS 1.09 0.98 1.14 0.97 1.07 1.13 1.15 -3.51%

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