[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 40.14%
YoY- 62.58%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 910,390 612,221 207,161 600,738 630,503 415,482 217,907 159.17%
PBT 177,528 122,573 44,545 137,560 139,753 88,302 40,309 168.44%
Tax -35,593 -26,940 -7,984 -22,004 -27,594 -20,485 -8,834 152.98%
NP 141,935 95,633 36,561 115,556 112,159 67,817 31,475 172.69%
-
NP to SH 116,838 76,767 37,377 120,741 86,156 50,248 23,595 190.23%
-
Tax Rate 20.05% 21.98% 17.92% 16.00% 19.74% 23.20% 21.92% -
Total Cost 768,455 516,588 170,600 485,182 518,344 347,665 186,432 156.85%
-
Net Worth 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 670,312 51.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,638 7,630 - 17,278 6,689 6,241 - -
Div Payout % 6.54% 9.94% - 14.31% 7.76% 12.42% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,248,971 1,236,208 1,212,845 1,057,434 969,968 870,757 670,312 51.36%
NOSH 381,948 381,545 381,397 345,566 401,900 312,099 223,437 42.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.59% 15.62% 17.65% 19.24% 17.79% 16.32% 14.44% -
ROE 9.35% 6.21% 3.08% 11.42% 8.88% 5.77% 3.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 238.35 160.46 54.32 173.84 188.51 133.12 97.52 81.34%
EPS 30.59 20.12 9.80 34.19 25.76 16.10 9.26 121.64%
DPS 2.00 2.00 0.00 5.00 2.00 2.00 0.00 -
NAPS 3.27 3.24 3.18 3.06 2.90 2.79 3.00 5.90%
Adjusted Per Share Value based on latest NOSH - 345,504
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 92.11 61.94 20.96 60.78 63.79 42.04 22.05 159.15%
EPS 11.82 7.77 3.78 12.22 8.72 5.08 2.39 189.99%
DPS 0.77 0.77 0.00 1.75 0.68 0.63 0.00 -
NAPS 1.2637 1.2508 1.2271 1.0699 0.9814 0.881 0.6782 51.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.54 3.94 2.92 2.15 1.99 1.76 1.84 -
P/RPS 1.49 2.46 5.38 1.24 1.06 1.32 1.89 -14.64%
P/EPS 11.57 19.58 29.80 6.15 7.73 10.93 17.42 -23.85%
EY 8.64 5.11 3.36 16.25 12.94 9.15 5.74 31.30%
DY 0.56 0.51 0.00 2.33 1.01 1.14 0.00 -
P/NAPS 1.08 1.22 0.92 0.70 0.69 0.63 0.61 46.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 30/05/16 -
Price 3.50 3.53 4.00 2.81 2.34 2.06 1.70 -
P/RPS 1.47 2.20 7.36 1.62 1.24 1.55 1.74 -10.62%
P/EPS 11.44 17.54 40.82 8.04 9.08 12.80 16.10 -20.35%
EY 8.74 5.70 2.45 12.43 11.01 7.82 6.21 25.56%
DY 0.57 0.57 0.00 1.78 0.85 0.97 0.00 -
P/NAPS 1.07 1.09 1.26 0.92 0.81 0.74 0.57 52.11%

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