[MFCB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -8.91%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 774,872 642,748 887,368 860,752 828,644 871,628 543,360 6.08%
PBT 347,616 265,972 179,772 171,700 178,180 161,236 133,684 17.24%
Tax -4,908 -4,980 -28,508 -27,952 -31,936 -35,336 -34,744 -27.81%
NP 342,708 260,992 151,264 143,748 146,244 125,900 98,940 22.98%
-
NP to SH 293,372 229,612 134,624 126,016 149,508 94,380 74,668 25.59%
-
Tax Rate 1.41% 1.87% 15.86% 16.28% 17.92% 21.92% 25.99% -
Total Cost 432,164 381,756 736,104 717,004 682,400 745,728 444,420 -0.46%
-
Net Worth 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 18.24%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 670,312 756,469 18.24%
NOSH 494,176 459,829 417,661 410,903 381,397 223,437 222,491 14.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 44.23% 40.61% 17.05% 16.70% 17.65% 14.44% 18.21% -
ROE 14.17% 14.09% 9.80% 10.31% 12.33% 14.08% 9.87% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 163.59 151.07 223.52 220.49 217.26 390.10 244.22 -6.45%
EPS 61.92 53.96 33.92 32.28 39.20 37.04 33.56 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 3.83 3.46 3.13 3.18 3.00 3.40 4.26%
Adjusted Per Share Value based on latest NOSH - 410,903
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 78.40 65.03 89.78 87.09 83.84 88.19 54.98 6.08%
EPS 29.68 23.23 13.62 12.75 15.13 9.55 7.55 25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0944 1.6487 1.3898 1.2363 1.2271 0.6782 0.7654 18.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 7.28 4.43 3.85 3.23 2.92 1.84 2.52 -
P/RPS 4.45 2.93 1.72 1.46 1.34 0.47 1.03 27.59%
P/EPS 11.75 8.21 11.35 10.01 7.45 4.36 7.51 7.73%
EY 8.51 12.18 8.81 9.99 13.42 22.96 13.32 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.16 1.11 1.03 0.92 0.61 0.74 14.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 -
Price 7.60 6.05 3.39 3.55 4.00 1.70 2.42 -
P/RPS 4.65 4.00 1.52 1.61 1.84 0.44 0.99 29.38%
P/EPS 12.27 11.21 10.00 11.00 10.20 4.02 7.21 9.25%
EY 8.15 8.92 10.00 9.09 9.80 24.85 13.87 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.58 0.98 1.13 1.26 0.57 0.71 16.09%

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