[MFCB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.86%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 868,258 1,224,442 830,964 567,448 695,710 583,244 624,418 5.64%
PBT 190,084 245,146 176,604 135,594 144,988 148,744 115,304 8.68%
Tax -29,824 -53,880 -40,970 -33,630 -41,446 -38,374 -29,234 0.33%
NP 160,260 191,266 135,634 101,964 103,542 110,370 86,070 10.91%
-
NP to SH 119,882 153,534 100,496 72,534 66,288 77,656 54,718 13.95%
-
Tax Rate 15.69% 21.98% 23.20% 24.80% 28.59% 25.80% 25.35% -
Total Cost 707,998 1,033,176 695,330 465,484 592,168 472,874 538,348 4.66%
-
Net Worth 1,284,439 1,236,208 870,757 761,406 692,727 648,619 584,497 14.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 15,616 15,261 12,483 13,358 - 13,373 13,488 2.47%
Div Payout % 13.03% 9.94% 12.42% 18.42% - 17.22% 24.65% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,284,439 1,236,208 870,757 761,406 692,727 648,619 584,497 14.01%
NOSH 410,906 381,545 312,099 222,633 222,741 222,893 224,806 10.56%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.46% 15.62% 16.32% 17.97% 14.88% 18.92% 13.78% -
ROE 9.33% 12.42% 11.54% 9.53% 9.57% 11.97% 9.36% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 222.40 320.92 266.25 254.88 312.34 261.67 277.76 -3.63%
EPS 30.70 40.24 32.20 32.58 29.76 34.84 24.34 3.94%
DPS 4.00 4.00 4.00 6.00 0.00 6.00 6.00 -6.53%
NAPS 3.29 3.24 2.79 3.42 3.11 2.91 2.60 3.99%
Adjusted Per Share Value based on latest NOSH - 222,503
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 87.85 123.89 84.08 57.41 70.39 59.01 63.18 5.64%
EPS 12.13 15.53 10.17 7.34 6.71 7.86 5.54 13.94%
DPS 1.58 1.54 1.26 1.35 0.00 1.35 1.36 2.52%
NAPS 1.2996 1.2508 0.881 0.7704 0.7009 0.6563 0.5914 14.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.64 3.94 1.76 2.26 2.24 1.70 1.68 -
P/RPS 1.64 1.23 0.66 0.89 0.72 0.65 0.60 18.23%
P/EPS 11.85 9.79 5.47 6.94 7.53 4.88 6.90 9.42%
EY 8.44 10.21 18.30 14.42 13.29 20.49 14.49 -8.61%
DY 1.10 1.02 2.27 2.65 0.00 3.53 3.57 -17.80%
P/NAPS 1.11 1.22 0.63 0.66 0.72 0.58 0.65 9.32%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 -
Price 3.53 3.53 2.06 2.00 2.27 1.82 1.69 -
P/RPS 1.59 1.10 0.77 0.78 0.73 0.70 0.61 17.30%
P/EPS 11.50 8.77 6.40 6.14 7.63 5.22 6.94 8.77%
EY 8.70 11.40 15.63 16.29 13.11 19.14 14.40 -8.05%
DY 1.13 1.13 1.94 3.00 0.00 3.30 3.55 -17.36%
P/NAPS 1.07 1.09 0.74 0.58 0.73 0.63 0.65 8.65%

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