[MFCB] QoQ 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- 46.54%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 220,928 219,062 218,941 215,188 236,364 298,169 333,467 -23.94%
PBT 50,833 51,565 51,361 42,925 51,041 54,955 66,076 -16.00%
Tax -14,654 -8,342 -8,174 -6,988 -9,772 -8,653 -15,806 -4.90%
NP 36,179 43,223 43,187 35,937 41,269 46,302 50,270 -19.64%
-
NP to SH 31,166 38,159 28,437 31,504 21,498 40,071 39,390 -14.41%
-
Tax Rate 28.83% 16.18% 15.91% 16.28% 19.15% 15.75% 23.92% -
Total Cost 184,749 175,839 175,754 179,251 195,095 251,867 283,197 -24.72%
-
Net Worth 1,342,332 1,343,113 1,284,439 1,221,920 1,221,573 1,251,501 1,235,465 5.67%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,872 - 7,808 - 7,805 - 7,626 2.13%
Div Payout % 25.26% - 27.46% - 36.31% - 19.36% -
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 1,251,501 1,235,465 5.67%
NOSH 417,325 411,163 410,906 410,903 410,785 382,722 381,316 6.18%
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 16.38% 19.73% 19.73% 16.70% 17.46% 15.53% 15.07% -
ROE 2.32% 2.84% 2.21% 2.58% 1.76% 3.20% 3.19% -
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 56.12 56.11 56.08 55.12 60.56 77.91 87.45 -25.54%
EPS 7.92 9.78 7.28 8.07 5.51 10.47 10.33 -16.19%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 2.00 0.00%
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 22.35 22.16 22.15 21.77 23.91 30.17 33.74 -23.95%
EPS 3.15 3.86 2.88 3.19 2.18 4.05 3.99 -14.54%
DPS 0.80 0.00 0.79 0.00 0.79 0.00 0.77 2.57%
NAPS 1.3582 1.3589 1.2996 1.2363 1.236 1.2663 1.25 5.67%
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 5.52 6.06 6.49 5.86 6.06 4.54 4.51 14.37%
P/EPS 39.15 34.79 49.97 40.03 66.63 33.81 38.14 1.75%
EY 2.55 2.87 2.00 2.50 1.50 2.96 2.62 -1.78%
DY 0.65 0.00 0.55 0.00 0.54 0.00 0.51 17.49%
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 6.91 5.94 6.29 6.44 5.94 4.49 4.04 42.88%
P/EPS 49.01 34.07 48.46 43.99 65.36 33.43 34.17 27.09%
EY 2.04 2.93 2.06 2.27 1.53 2.99 2.93 -21.39%
DY 0.52 0.00 0.57 0.00 0.56 0.00 0.57 -5.92%
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