[MFCB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.82%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 860,752 828,644 871,628 543,360 675,300 535,680 601,320 6.15%
PBT 171,700 178,180 161,236 133,684 126,628 121,712 117,352 6.54%
Tax -27,952 -31,936 -35,336 -34,744 -31,116 -31,132 -28,256 -0.18%
NP 143,748 146,244 125,900 98,940 95,512 90,580 89,096 8.29%
-
NP to SH 126,016 149,508 94,380 74,668 62,536 64,176 57,692 13.90%
-
Tax Rate 16.28% 17.92% 21.92% 25.99% 24.57% 25.58% 24.08% -
Total Cost 717,004 682,400 745,728 444,420 579,788 445,100 512,224 5.76%
-
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.95%
NOSH 410,903 381,397 223,437 222,491 222,706 223,143 231,508 10.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.70% 17.65% 14.44% 18.21% 14.14% 16.91% 14.82% -
ROE 10.31% 12.33% 14.08% 9.87% 9.15% 10.13% 9.81% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 220.49 217.26 390.10 244.22 303.22 240.06 259.74 -2.69%
EPS 32.28 39.20 37.04 33.56 28.08 28.76 24.92 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.18 3.00 3.40 3.07 2.84 2.54 3.54%
Adjusted Per Share Value based on latest NOSH - 222,491
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.09 83.84 88.19 54.98 68.33 54.20 60.84 6.15%
EPS 12.75 15.13 9.55 7.55 6.33 6.49 5.84 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 0.595 12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.23 2.92 1.84 2.52 2.26 1.58 1.64 -
P/RPS 1.46 1.34 0.47 1.03 0.75 0.66 0.63 15.02%
P/EPS 10.01 7.45 4.36 7.51 8.05 5.49 6.58 7.23%
EY 9.99 13.42 22.96 13.32 12.42 18.20 15.20 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.92 0.61 0.74 0.74 0.56 0.65 7.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 -
Price 3.55 4.00 1.70 2.42 2.29 1.79 1.66 -
P/RPS 1.61 1.84 0.44 0.99 0.76 0.75 0.64 16.61%
P/EPS 11.00 10.20 4.02 7.21 8.16 6.22 6.66 8.71%
EY 9.09 9.80 24.85 13.87 12.26 16.07 15.01 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.26 0.57 0.71 0.75 0.63 0.65 9.65%

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