[MFCB] YoY Cumulative 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- 90.26%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 401,557 341,942 380,892 434,129 612,221 415,482 283,724 5.95%
PBT 190,610 163,828 74,982 95,042 122,573 88,302 67,797 18.78%
Tax -2,334 -3,247 -12,685 -14,912 -26,940 -20,485 -16,815 -28.02%
NP 188,276 160,581 62,297 80,130 95,633 67,817 50,982 24.30%
-
NP to SH 160,661 138,734 55,869 59,941 76,767 50,248 36,267 28.12%
-
Tax Rate 1.22% 1.98% 16.92% 15.69% 21.98% 23.20% 24.80% -
Total Cost 213,281 181,361 318,595 353,999 516,588 347,665 232,742 -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 30,789 25,775 - 7,808 7,630 6,241 6,679 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 7.37% 8.18% 4.02% 4.67% 6.21% 5.77% 4.76% -
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 42.39 79.60 95.81 111.20 160.46 133.12 127.44 -16.74%
EPS 16.96 31.66 14.03 15.35 20.12 16.10 16.29 0.67%
DPS 3.25 6.00 0.00 2.00 2.00 2.00 3.00 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 40.63 34.60 38.54 43.92 61.94 42.04 28.71 5.95%
EPS 16.26 14.04 5.65 6.06 7.77 5.08 3.67 28.12%
DPS 3.12 2.61 0.00 0.79 0.77 0.63 0.68 28.87%
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 8.23 7.89 3.60 3.27 2.46 1.32 1.77 29.16%
P/EPS 20.58 19.45 24.55 23.71 19.58 10.93 13.87 6.79%
EY 4.86 5.14 4.07 4.22 5.11 9.15 7.21 -6.35%
DY 0.93 0.96 0.00 0.55 0.51 1.14 1.33 -5.78%
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 8.63 8.84 4.00 3.17 2.20 1.55 1.57 32.81%
P/EPS 21.58 21.80 27.25 22.99 17.54 12.80 12.28 9.84%
EY 4.63 4.59 3.67 4.35 5.70 7.82 8.15 -8.98%
DY 0.89 0.85 0.00 0.57 0.57 0.97 1.50 -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