[MFCB] YoY 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- -9.74%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 207,839 181,255 159,050 218,941 333,467 197,575 147,884 5.83%
PBT 103,706 97,335 30,039 51,361 66,076 47,993 34,376 20.18%
Tax -1,107 -2,002 -5,558 -8,174 -15,806 -11,651 -8,129 -28.25%
NP 102,599 95,333 24,481 43,187 50,270 36,342 26,247 25.48%
-
NP to SH 87,318 81,331 22,213 28,437 39,390 26,653 17,600 30.56%
-
Tax Rate 1.07% 2.06% 18.50% 15.91% 23.92% 24.28% 23.65% -
Total Cost 105,240 85,922 134,569 175,754 283,197 161,233 121,637 -2.38%
-
Net Worth 2,178,921 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 19.14%
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 7,626 6,241 6,675 28.99%
Div Payout % 35.26% 31.69% - 27.46% 19.36% 23.42% 37.93% -
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 1,235,465 870,747 760,960 19.14%
NOSH 988,352 475,994 420,425 410,906 381,316 312,096 222,503 28.18%
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 49.36% 52.60% 15.39% 19.73% 15.07% 18.39% 17.75% -
ROE 4.01% 4.79% 1.60% 2.21% 3.19% 3.06% 2.31% -
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 21.94 42.19 40.01 56.08 87.45 63.31 66.46 -16.85%
EPS 9.22 18.93 5.59 7.28 10.33 8.54 7.91 2.58%
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 21.03 18.34 16.09 22.15 33.74 19.99 14.96 5.83%
EPS 8.83 8.23 2.25 2.88 3.99 2.70 1.78 30.56%
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 1.25 0.881 0.7699 19.14%
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 15.91 14.88 8.62 6.49 4.51 2.78 3.40 29.29%
P/EPS 37.86 33.17 61.74 49.97 38.14 20.61 28.57 4.79%
EY 2.64 3.01 1.62 2.00 2.62 4.85 3.50 -4.58%
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 16.68 16.69 9.57 6.29 4.04 3.25 3.01 32.99%
P/EPS 39.71 37.19 68.55 48.46 34.17 24.12 25.28 7.80%
EY 2.52 2.69 1.46 2.06 2.93 4.15 3.96 -7.24%
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