[MFCB] QoQ 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- 7.99%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 195,531 125,510 159,050 221,842 220,928 219,062 218,941 -7.24%
PBT 94,490 18,932 30,039 44,943 50,833 51,565 51,361 49.97%
Tax 4,065 -3,364 -5,558 -7,127 -14,654 -8,342 -8,174 -
NP 98,555 15,568 24,481 37,816 36,179 43,223 43,187 73.07%
-
NP to SH 83,176 14,623 22,213 33,656 31,166 38,159 28,437 104.12%
-
Tax Rate -4.30% 17.77% 18.50% 15.86% 28.83% 16.18% 15.91% -
Total Cost 96,976 109,942 134,569 184,026 184,749 175,839 175,754 -32.65%
-
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 - - - 7,872 - 7,808 111.76%
Div Payout % 29.02% - - - 25.26% - 27.46% -
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 50.40% 12.40% 15.39% 17.05% 16.38% 19.73% 19.73% -
ROE 5.47% 1.03% 1.60% 2.45% 2.32% 2.84% 2.21% -
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 48.61 31.42 40.01 55.88 56.12 56.11 56.08 -9.06%
EPS 20.67 3.66 5.59 8.48 7.92 9.78 7.28 100.13%
DPS 6.00 0.00 0.00 0.00 2.00 0.00 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 19.78 12.70 16.09 22.45 22.35 22.16 22.15 -7.24%
EPS 8.42 1.48 2.25 3.41 3.15 3.86 2.88 104.06%
DPS 2.44 0.00 0.00 0.00 0.80 0.00 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 10.51 12.98 8.62 6.89 5.52 6.06 6.49 37.78%
P/EPS 24.71 111.44 61.74 45.41 39.15 34.79 49.97 -37.38%
EY 4.05 0.90 1.62 2.20 2.55 2.87 2.00 59.85%
DY 1.17 0.00 0.00 0.00 0.65 0.00 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 10.90 15.12 9.57 6.07 6.91 5.94 6.29 44.12%
P/EPS 25.63 129.74 68.55 39.99 49.01 34.07 48.46 -34.52%
EY 3.90 0.77 1.46 2.50 2.04 2.93 2.06 52.85%
DY 1.13 0.00 0.00 0.00 0.52 0.00 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