[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 18.25%
YoY- 6.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 630,503 415,482 217,907 588,686 429,490 283,724 135,840 177.47%
PBT 139,753 88,302 40,309 147,524 112,939 67,797 33,421 158.87%
Tax -27,594 -20,485 -8,834 -39,870 -27,355 -16,815 -8,686 115.64%
NP 112,159 67,817 31,475 107,654 85,584 50,982 24,735 173.20%
-
NP to SH 86,156 50,248 23,595 74,264 62,803 36,267 18,667 176.43%
-
Tax Rate 19.74% 23.20% 21.92% 27.03% 24.22% 24.80% 25.99% -
Total Cost 518,344 347,665 186,432 481,032 343,906 232,742 111,105 178.42%
-
Net Worth 969,968 870,757 670,312 813,028 812,875 761,406 756,469 17.97%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,689 6,241 - 17,819 6,681 6,679 - -
Div Payout % 7.76% 12.42% - 24.00% 10.64% 18.42% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 969,968 870,757 670,312 813,028 812,875 761,406 756,469 17.97%
NOSH 401,900 312,099 223,437 222,747 222,705 222,633 222,491 48.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.79% 16.32% 14.44% 18.29% 19.93% 17.97% 18.21% -
ROE 8.88% 5.77% 3.52% 9.13% 7.73% 4.76% 2.47% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 188.51 133.12 97.52 264.28 192.85 127.44 61.05 111.61%
EPS 25.76 16.10 9.26 33.34 28.20 16.29 8.39 110.81%
DPS 2.00 2.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 2.90 2.79 3.00 3.65 3.65 3.42 3.40 -10.03%
Adjusted Per Share Value based on latest NOSH - 222,543
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.79 42.04 22.05 59.56 43.46 28.71 13.74 177.52%
EPS 8.72 5.08 2.39 7.51 6.35 3.67 1.89 176.37%
DPS 0.68 0.63 0.00 1.80 0.68 0.68 0.00 -
NAPS 0.9814 0.881 0.6782 0.8226 0.8225 0.7704 0.7654 17.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.99 1.76 1.84 2.49 2.53 2.26 2.52 -
P/RPS 1.06 1.32 1.89 0.94 1.31 1.77 4.13 -59.51%
P/EPS 7.73 10.93 17.42 7.47 8.97 13.87 30.04 -59.44%
EY 12.94 9.15 5.74 13.39 11.15 7.21 3.33 146.55%
DY 1.01 1.14 0.00 3.21 1.19 1.33 0.00 -
P/NAPS 0.69 0.63 0.61 0.68 0.69 0.66 0.74 -4.54%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 -
Price 2.34 2.06 1.70 2.30 2.50 2.00 2.42 -
P/RPS 1.24 1.55 1.74 0.87 1.30 1.57 3.96 -53.78%
P/EPS 9.08 12.80 16.10 6.90 8.87 12.28 28.84 -53.62%
EY 11.01 7.82 6.21 14.50 11.28 8.15 3.47 115.47%
DY 0.85 0.97 0.00 3.48 1.20 1.50 0.00 -
P/NAPS 0.81 0.74 0.57 0.63 0.68 0.58 0.71 9.15%

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