[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.96%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 701,933 506,402 380,892 221,842 874,119 653,191 434,129 37.63%
PBT 188,404 93,914 74,982 44,943 197,440 146,607 95,042 57.60%
Tax -11,984 -16,049 -12,685 -7,127 -37,908 -23,254 -14,912 -13.52%
NP 176,420 77,865 62,297 37,816 159,532 123,353 80,130 68.99%
-
NP to SH 153,668 70,492 55,869 33,656 129,266 98,100 59,941 86.99%
-
Tax Rate 6.36% 17.09% 16.92% 15.86% 19.20% 15.86% 15.69% -
Total Cost 525,513 428,537 318,595 184,026 714,587 529,838 353,999 30.03%
-
Net Worth 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 11.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 24,136 - - - 15,745 7,808 7,808 111.76%
Div Payout % 15.71% - - - 12.18% 7.96% 13.03% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 1,343,113 1,284,439 11.87%
NOSH 437,425 425,557 420,425 417,661 417,325 411,163 410,906 4.24%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.13% 15.38% 16.36% 17.05% 18.25% 18.88% 18.46% -
ROE 10.11% 4.97% 4.02% 2.45% 9.63% 7.30% 4.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.49 126.79 95.81 55.88 222.06 167.30 111.20 34.92%
EPS 37.40 17.50 14.03 8.48 33.03 25.12 15.35 80.77%
DPS 6.00 0.00 0.00 0.00 4.00 2.00 2.00 107.59%
NAPS 3.78 3.55 3.50 3.46 3.41 3.44 3.29 9.66%
Adjusted Per Share Value based on latest NOSH - 417,661
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 71.02 51.24 38.54 22.45 88.44 66.09 43.92 37.64%
EPS 15.55 7.13 5.65 3.41 13.08 9.93 6.06 87.10%
DPS 2.44 0.00 0.00 0.00 1.59 0.79 0.79 111.64%
NAPS 1.5385 1.4346 1.4078 1.3898 1.3582 1.3589 1.2996 11.87%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.11 4.08 3.45 3.85 3.10 3.40 3.64 -
P/RPS 2.93 3.22 3.60 6.89 1.40 2.03 3.27 -7.03%
P/EPS 13.38 23.12 24.55 45.41 9.44 13.53 23.71 -31.63%
EY 7.48 4.33 4.07 2.20 10.59 7.39 4.22 46.30%
DY 1.17 0.00 0.00 0.00 1.29 0.59 0.55 65.17%
P/NAPS 1.35 1.15 0.99 1.11 0.91 0.99 1.11 13.89%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 18/11/19 22/08/19 29/05/19 27/02/19 27/11/18 28/08/18 -
Price 5.30 4.75 3.83 3.39 3.88 3.33 3.53 -
P/RPS 3.04 3.75 4.00 6.07 1.75 1.99 3.17 -2.74%
P/EPS 13.87 26.91 27.25 39.99 11.82 13.25 22.99 -28.53%
EY 7.21 3.72 3.67 2.50 8.46 7.55 4.35 39.92%
DY 1.13 0.00 0.00 0.00 1.03 0.60 0.57 57.61%
P/NAPS 1.40 1.34 1.09 0.98 1.14 0.97 1.07 19.56%

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