[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.23%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 874,119 653,191 434,129 215,188 910,862 910,390 612,221 26.71%
PBT 197,440 146,607 95,042 42,925 192,935 177,528 122,573 37.29%
Tax -37,908 -23,254 -14,912 -6,988 -35,225 -35,593 -26,940 25.49%
NP 159,532 123,353 80,130 35,937 157,710 141,935 95,633 40.52%
-
NP to SH 129,266 98,100 59,941 31,504 138,336 116,838 76,767 41.40%
-
Tax Rate 19.20% 15.86% 15.69% 16.28% 18.26% 20.05% 21.98% -
Total Cost 714,587 529,838 353,999 179,251 753,152 768,455 516,588 24.07%
-
Net Worth 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 5.62%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 15,745 7,808 7,808 - 15,611 7,638 7,630 61.87%
Div Payout % 12.18% 7.96% 13.03% - 11.28% 6.54% 9.94% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,248,971 1,236,208 5.62%
NOSH 417,325 411,163 410,906 410,903 410,785 381,948 381,545 6.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.25% 18.88% 18.46% 16.70% 17.31% 15.59% 15.62% -
ROE 9.63% 7.30% 4.67% 2.58% 11.32% 9.35% 6.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 222.06 167.30 111.20 55.12 233.39 238.35 160.46 24.11%
EPS 33.03 25.12 15.35 8.07 36.02 30.59 20.12 39.03%
DPS 4.00 2.00 2.00 0.00 4.00 2.00 2.00 58.53%
NAPS 3.41 3.44 3.29 3.13 3.13 3.27 3.24 3.45%
Adjusted Per Share Value based on latest NOSH - 410,903
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.44 66.09 43.92 21.77 92.16 92.11 61.94 26.71%
EPS 13.08 9.93 6.06 3.19 14.00 11.82 7.77 41.37%
DPS 1.59 0.79 0.79 0.00 1.58 0.77 0.77 61.94%
NAPS 1.3582 1.3589 1.2996 1.2363 1.236 1.2637 1.2508 5.62%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.10 3.40 3.64 3.23 3.67 3.54 3.94 -
P/RPS 1.40 2.03 3.27 5.86 1.57 1.49 2.46 -31.25%
P/EPS 9.44 13.53 23.71 40.03 10.35 11.57 19.58 -38.43%
EY 10.59 7.39 4.22 2.50 9.66 8.64 5.11 62.33%
DY 1.29 0.59 0.55 0.00 1.09 0.56 0.51 85.32%
P/NAPS 0.91 0.99 1.11 1.03 1.17 1.08 1.22 -17.70%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 -
Price 3.88 3.33 3.53 3.55 3.60 3.50 3.53 -
P/RPS 1.75 1.99 3.17 6.44 1.54 1.47 2.20 -14.11%
P/EPS 11.82 13.25 22.99 43.99 10.16 11.44 17.54 -23.08%
EY 8.46 7.55 4.35 2.27 9.85 8.74 5.70 30.02%
DY 1.03 0.60 0.57 0.00 1.11 0.57 0.57 48.19%
P/NAPS 1.14 0.97 1.07 1.13 1.15 1.07 1.09 3.02%

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