[MFCB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 9.47%
YoY- 66.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,083,188 1,146,754 1,193,719 1,110,571 806,059 816,805 789,699 23.47%
PBT 214,997 228,569 237,400 233,896 193,509 189,273 174,338 15.01%
Tax -41,219 -45,365 -50,386 -48,842 -34,550 -35,400 -40,109 1.83%
NP 173,778 183,204 187,014 185,054 158,959 153,873 134,229 18.80%
-
NP to SH 132,463 138,336 151,423 147,260 134,523 120,741 97,617 22.59%
-
Tax Rate 19.17% 19.85% 21.22% 20.88% 17.85% 18.70% 23.01% -
Total Cost 909,410 963,550 1,006,705 925,517 647,100 662,932 655,470 24.42%
-
Net Worth 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 668,944 49.48%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 15,431 15,431 17,991 17,991 16,607 16,607 17,369 -7.59%
Div Payout % 11.65% 11.16% 11.88% 12.22% 12.35% 13.75% 17.79% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,221,920 1,221,573 1,251,501 1,235,465 1,212,845 1,057,243 668,944 49.48%
NOSH 410,903 410,785 382,722 381,316 381,397 345,504 334,472 14.72%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.04% 15.98% 15.67% 16.66% 19.72% 18.84% 17.00% -
ROE 10.84% 11.32% 12.10% 11.92% 11.09% 11.42% 14.59% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 277.46 293.83 311.90 291.25 211.34 236.41 236.10 11.37%
EPS 33.93 35.45 39.56 38.62 35.27 34.95 29.19 10.56%
DPS 3.95 3.95 4.70 4.72 4.35 4.81 5.19 -16.65%
NAPS 3.13 3.13 3.27 3.24 3.18 3.06 2.00 34.83%
Adjusted Per Share Value based on latest NOSH - 381,316
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.60 116.03 120.78 112.37 81.56 82.64 79.90 23.47%
EPS 13.40 14.00 15.32 14.90 13.61 12.22 9.88 22.54%
DPS 1.56 1.56 1.82 1.82 1.68 1.68 1.76 -7.73%
NAPS 1.2363 1.236 1.2663 1.25 1.2271 1.0697 0.6768 49.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.23 3.67 3.54 3.94 2.92 2.15 1.99 -
P/RPS 1.16 1.25 1.13 1.35 1.38 0.91 0.84 24.03%
P/EPS 9.52 10.35 8.95 10.20 8.28 6.15 6.82 24.92%
EY 10.50 9.66 11.18 9.80 12.08 16.25 14.67 -20.00%
DY 1.22 1.08 1.33 1.20 1.49 2.24 2.61 -39.79%
P/NAPS 1.03 1.17 1.08 1.22 0.92 0.70 1.00 1.99%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 27/11/17 25/08/17 22/05/17 27/02/17 25/11/16 -
Price 3.55 3.60 3.50 3.53 4.00 2.81 2.34 -
P/RPS 1.28 1.23 1.12 1.21 1.89 1.19 0.99 18.70%
P/EPS 10.46 10.16 8.85 9.14 11.34 8.04 8.02 19.39%
EY 9.56 9.85 11.30 10.94 8.82 12.44 12.47 -16.24%
DY 1.11 1.10 1.34 1.34 1.09 1.71 2.22 -37.03%
P/NAPS 1.13 1.15 1.07 1.09 1.26 0.92 1.17 -2.29%

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