[MFCB] YoY Cumulative 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- -77.23%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 193,718 160,687 221,842 215,188 207,161 217,907 135,840 6.08%
PBT 86,904 66,493 44,943 42,925 44,545 40,309 33,421 17.24%
Tax -1,227 -1,245 -7,127 -6,988 -7,984 -8,834 -8,686 -27.81%
NP 85,677 65,248 37,816 35,937 36,561 31,475 24,735 22.98%
-
NP to SH 73,343 57,403 33,656 31,504 37,377 23,595 18,667 25.59%
-
Tax Rate 1.41% 1.87% 15.86% 16.28% 17.92% 21.92% 25.99% -
Total Cost 108,041 95,439 184,026 179,251 170,600 186,432 111,105 -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 3.54% 3.52% 2.45% 2.58% 3.08% 3.52% 2.47% -
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 40.90 37.77 55.88 55.12 54.32 97.52 61.05 -6.45%
EPS 15.48 13.49 8.48 8.07 9.80 9.26 8.39 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 19.60 16.26 22.45 21.77 20.96 22.05 13.74 6.09%
EPS 7.42 5.81 3.41 3.19 3.78 2.39 1.89 25.57%
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 17.80 11.73 6.89 5.86 5.38 1.89 4.13 27.54%
P/EPS 47.02 32.83 45.41 40.03 29.80 17.42 30.04 7.74%
EY 2.13 3.05 2.20 2.50 3.36 5.74 3.33 -7.17%
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 18.58 16.02 6.07 6.44 7.36 1.74 3.96 29.35%
P/EPS 49.08 44.84 39.99 43.99 40.82 16.10 28.84 9.25%
EY 2.04 2.23 2.50 2.27 2.45 6.21 3.47 -8.46%
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