[MFCB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.73%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 218,941 215,188 236,364 298,169 333,467 207,161 186,302 11.39%
PBT 51,361 42,925 51,041 54,955 66,076 44,545 49,520 2.47%
Tax -8,174 -6,988 -9,772 -8,653 -15,806 -7,984 -7,806 3.12%
NP 43,187 35,937 41,269 46,302 50,270 36,561 41,714 2.34%
-
NP to SH 28,437 31,504 21,498 40,071 39,390 37,377 34,585 -12.26%
-
Tax Rate 15.91% 16.28% 19.15% 15.75% 23.92% 17.92% 15.76% -
Total Cost 175,754 179,251 195,095 251,867 283,197 170,600 144,588 13.93%
-
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.89%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,808 - 7,805 - 7,626 - 10,365 -17.25%
Div Payout % 27.46% - 36.31% - 19.36% - 29.97% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 13.89%
NOSH 410,906 410,903 410,785 382,722 381,316 381,397 345,504 12.28%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.73% 16.70% 17.46% 15.53% 15.07% 17.65% 22.39% -
ROE 2.21% 2.58% 1.76% 3.20% 3.19% 3.08% 3.27% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.08 55.12 60.56 77.91 87.45 54.32 53.92 2.66%
EPS 7.28 8.07 5.51 10.47 10.33 9.80 9.07 -13.66%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 3.00 -23.74%
NAPS 3.29 3.13 3.13 3.27 3.24 3.18 3.06 4.96%
Adjusted Per Share Value based on latest NOSH - 382,722
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.15 21.77 23.91 30.17 33.74 20.96 18.85 11.38%
EPS 2.88 3.19 2.18 4.05 3.99 3.78 3.50 -12.22%
DPS 0.79 0.00 0.79 0.00 0.77 0.00 1.05 -17.32%
NAPS 1.2996 1.2363 1.236 1.2663 1.25 1.2271 1.0697 13.89%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.64 3.23 3.67 3.54 3.94 2.92 2.15 -
P/RPS 6.49 5.86 6.06 4.54 4.51 5.38 3.99 38.43%
P/EPS 49.97 40.03 66.63 33.81 38.14 29.80 21.48 75.84%
EY 2.00 2.50 1.50 2.96 2.62 3.36 4.66 -43.19%
DY 0.55 0.00 0.54 0.00 0.51 0.00 1.40 -46.45%
P/NAPS 1.11 1.03 1.17 1.08 1.22 0.92 0.70 36.09%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 -
Price 3.53 3.55 3.60 3.50 3.53 4.00 2.81 -
P/RPS 6.29 6.44 5.94 4.49 4.04 7.36 5.21 13.42%
P/EPS 48.46 43.99 65.36 33.43 34.17 40.82 28.07 44.05%
EY 2.06 2.27 1.53 2.99 2.93 2.45 3.56 -30.62%
DY 0.57 0.00 0.56 0.00 0.57 0.00 1.07 -34.36%
P/NAPS 1.07 1.13 1.15 1.07 1.09 1.26 0.92 10.62%

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