[MFCB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.07%
YoY- 58.41%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 236,364 298,169 333,467 207,161 186,302 215,021 197,575 12.65%
PBT 51,041 54,955 66,076 44,545 49,520 51,451 47,993 4.17%
Tax -9,772 -8,653 -15,806 -7,984 -7,806 -7,109 -11,651 -11.03%
NP 41,269 46,302 50,270 36,561 41,714 44,342 36,342 8.82%
-
NP to SH 21,498 40,071 39,390 37,377 34,585 35,908 26,653 -13.31%
-
Tax Rate 19.15% 15.75% 23.92% 17.92% 15.76% 13.82% 24.28% -
Total Cost 195,095 251,867 283,197 170,600 144,588 170,679 161,233 13.51%
-
Net Worth 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 25.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,805 - 7,626 - 10,365 - 6,241 16.02%
Div Payout % 36.31% - 19.36% - 29.97% - 23.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 969,968 870,747 25.24%
NOSH 410,785 382,722 381,316 381,397 345,504 401,900 312,096 20.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.46% 15.53% 15.07% 17.65% 22.39% 20.62% 18.39% -
ROE 1.76% 3.20% 3.19% 3.08% 3.27% 3.70% 3.06% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 60.56 77.91 87.45 54.32 53.92 64.29 63.31 -2.90%
EPS 5.51 10.47 10.33 9.80 9.07 10.74 8.54 -25.27%
DPS 2.00 0.00 2.00 0.00 3.00 0.00 2.00 0.00%
NAPS 3.13 3.27 3.24 3.18 3.06 2.90 2.79 7.94%
Adjusted Per Share Value based on latest NOSH - 381,397
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.91 30.17 33.74 20.96 18.85 21.76 19.99 12.64%
EPS 2.18 4.05 3.99 3.78 3.50 3.63 2.70 -13.25%
DPS 0.79 0.00 0.77 0.00 1.05 0.00 0.63 16.23%
NAPS 1.236 1.2663 1.25 1.2271 1.0697 0.9814 0.881 25.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.67 3.54 3.94 2.92 2.15 1.99 1.76 -
P/RPS 6.06 4.54 4.51 5.38 3.99 3.10 2.78 67.88%
P/EPS 66.63 33.81 38.14 29.80 21.48 18.54 20.61 118.17%
EY 1.50 2.96 2.62 3.36 4.66 5.39 4.85 -54.16%
DY 0.54 0.00 0.51 0.00 1.40 0.00 1.14 -39.15%
P/NAPS 1.17 1.08 1.22 0.92 0.70 0.69 0.63 50.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 29/08/16 -
Price 3.60 3.50 3.53 4.00 2.81 2.34 2.06 -
P/RPS 5.94 4.49 4.04 7.36 5.21 3.64 3.25 49.32%
P/EPS 65.36 33.43 34.17 40.82 28.07 21.80 24.12 94.01%
EY 1.53 2.99 2.93 2.45 3.56 4.59 4.15 -48.49%
DY 0.56 0.00 0.57 0.00 1.07 0.00 0.97 -30.59%
P/NAPS 1.15 1.07 1.09 1.26 0.92 0.81 0.74 34.05%

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