[MFCB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -4.87%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 803,114 683,884 761,784 868,258 1,224,442 830,964 567,448 5.95%
PBT 381,220 327,656 149,964 190,084 245,146 176,604 135,594 18.78%
Tax -4,668 -6,494 -25,370 -29,824 -53,880 -40,970 -33,630 -28.02%
NP 376,552 321,162 124,594 160,260 191,266 135,634 101,964 24.30%
-
NP to SH 321,322 277,468 111,738 119,882 153,534 100,496 72,534 28.12%
-
Tax Rate 1.22% 1.98% 16.92% 15.69% 21.98% 23.20% 24.80% -
Total Cost 426,562 362,722 637,190 707,998 1,033,176 695,330 465,484 -1.44%
-
Net Worth 2,178,921 1,696,904 1,391,411 1,284,439 1,236,208 870,757 761,406 19.13%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 61,578 51,551 - 15,616 15,261 12,483 13,358 28.97%
Div Payout % 19.16% 18.58% - 13.03% 9.94% 12.42% 18.42% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,178,921 1,696,904 1,391,411 1,284,439 1,236,208 870,757 761,406 19.13%
NOSH 988,352 475,994 420,425 410,906 381,545 312,099 222,633 28.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 46.89% 46.96% 16.36% 18.46% 15.62% 16.32% 17.97% -
ROE 14.75% 16.35% 8.03% 9.33% 12.42% 11.54% 9.53% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 84.77 159.19 191.62 222.40 320.92 266.25 254.88 -16.74%
EPS 33.92 63.32 28.06 30.70 40.24 32.20 32.58 0.67%
DPS 6.50 12.00 0.00 4.00 4.00 4.00 6.00 1.34%
NAPS 2.30 3.95 3.50 3.29 3.24 2.79 3.42 -6.39%
Adjusted Per Share Value based on latest NOSH - 410,906
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 81.26 69.19 77.08 87.85 123.89 84.08 57.41 5.95%
EPS 32.51 28.07 11.31 12.13 15.53 10.17 7.34 28.12%
DPS 6.23 5.22 0.00 1.58 1.54 1.26 1.35 29.00%
NAPS 2.2046 1.7169 1.4078 1.2996 1.2508 0.881 0.7704 19.13%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.49 6.28 3.45 3.64 3.94 1.76 2.26 -
P/RPS 4.12 3.94 1.80 1.64 1.23 0.66 0.89 29.06%
P/EPS 10.29 9.72 12.27 11.85 9.79 5.47 6.94 6.77%
EY 9.72 10.28 8.15 8.44 10.21 18.30 14.42 -6.35%
DY 1.86 1.91 0.00 1.10 1.02 2.27 2.65 -5.72%
P/NAPS 1.52 1.59 0.99 1.11 1.22 0.63 0.66 14.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 -
Price 3.66 7.04 3.83 3.53 3.53 2.06 2.00 -
P/RPS 4.32 4.42 2.00 1.59 1.10 0.77 0.78 32.97%
P/EPS 10.79 10.90 13.63 11.50 8.77 6.40 6.14 9.84%
EY 9.27 9.17 7.34 8.70 11.40 15.63 16.29 -8.96%
DY 1.78 1.70 0.00 1.13 1.13 1.94 3.00 -8.32%
P/NAPS 1.59 1.78 1.09 1.07 1.09 0.74 0.58 18.28%

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