[MFCB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -34.17%
YoY- -61.68%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 181,255 160,687 195,531 125,510 159,050 221,842 220,928 -12.37%
PBT 97,335 66,493 94,490 18,932 30,039 44,943 50,833 54.26%
Tax -2,002 -1,245 4,065 -3,364 -5,558 -7,127 -14,654 -73.50%
NP 95,333 65,248 98,555 15,568 24,481 37,816 36,179 90.88%
-
NP to SH 81,331 57,403 83,176 14,623 22,213 33,656 31,166 89.65%
-
Tax Rate 2.06% 1.87% -4.30% 17.77% 18.50% 15.86% 28.83% -
Total Cost 85,922 95,439 96,976 109,942 134,569 184,026 184,749 -40.00%
-
Net Worth 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 16.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 25,775 - 24,136 - - - 7,872 120.65%
Div Payout % 31.69% - 29.02% - - - 25.26% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 1,342,332 16.93%
NOSH 475,994 459,829 437,425 425,557 420,425 417,661 417,325 9.17%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 52.60% 40.61% 50.40% 12.40% 15.39% 17.05% 16.38% -
ROE 4.79% 3.52% 5.47% 1.03% 1.60% 2.45% 2.32% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 42.19 37.77 48.61 31.42 40.01 55.88 56.12 -17.33%
EPS 18.93 13.49 20.67 3.66 5.59 8.48 7.92 78.86%
DPS 6.00 0.00 6.00 0.00 0.00 0.00 2.00 108.14%
NAPS 3.95 3.83 3.78 3.55 3.50 3.46 3.41 10.30%
Adjusted Per Share Value based on latest NOSH - 425,557
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.34 16.26 19.78 12.70 16.09 22.45 22.35 -12.36%
EPS 8.23 5.81 8.42 1.48 2.25 3.41 3.15 89.80%
DPS 2.61 0.00 2.44 0.00 0.00 0.00 0.80 120.13%
NAPS 1.7169 1.6487 1.5385 1.4346 1.4078 1.3898 1.3582 16.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 6.28 4.43 5.11 4.08 3.45 3.85 3.10 -
P/RPS 14.88 11.73 10.51 12.98 8.62 6.89 5.52 93.80%
P/EPS 33.17 32.83 24.71 111.44 61.74 45.41 39.15 -10.47%
EY 3.01 3.05 4.05 0.90 1.62 2.20 2.55 11.70%
DY 0.96 0.00 1.17 0.00 0.00 0.00 0.65 29.72%
P/NAPS 1.59 1.16 1.35 1.15 0.99 1.11 0.91 45.11%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 29/05/19 27/02/19 -
Price 7.04 6.05 5.30 4.75 3.83 3.39 3.88 -
P/RPS 16.69 16.02 10.90 15.12 9.57 6.07 6.91 80.11%
P/EPS 37.19 44.84 25.63 129.74 68.55 39.99 49.01 -16.81%
EY 2.69 2.23 3.90 0.77 1.46 2.50 2.04 20.26%
DY 0.85 0.00 1.13 0.00 0.00 0.00 0.52 38.80%
P/NAPS 1.78 1.58 1.40 1.34 1.09 0.98 1.14 34.62%

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