[MFCB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.77%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 219,062 298,169 215,021 145,766 164,331 148,994 152,849 6.17%
PBT 51,565 54,955 51,451 45,142 42,797 41,571 33,297 7.55%
Tax -8,342 -8,653 -7,109 -10,540 -10,646 -9,550 -8,092 0.50%
NP 43,223 46,302 44,342 34,602 32,151 32,021 25,205 9.40%
-
NP to SH 38,159 40,071 35,908 26,536 22,485 23,090 17,611 13.74%
-
Tax Rate 16.18% 15.75% 13.82% 23.35% 24.88% 22.97% 24.30% -
Total Cost 175,839 251,867 170,679 111,164 132,180 116,973 127,644 5.48%
-
Net Worth 1,343,113 1,251,501 969,968 812,553 719,074 679,773 593,023 14.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 6,678 - - - -
Div Payout % - - - 25.17% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,343,113 1,251,501 969,968 812,553 719,074 679,773 593,023 14.58%
NOSH 411,163 382,722 401,900 222,617 222,623 222,876 224,630 10.59%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.73% 15.53% 20.62% 23.74% 19.56% 21.49% 16.49% -
ROE 2.84% 3.20% 3.70% 3.27% 3.13% 3.40% 2.97% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 56.11 77.91 64.29 65.48 73.82 66.85 68.04 -3.16%
EPS 9.78 10.47 10.74 11.92 10.10 10.36 7.84 3.75%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.44 3.27 2.90 3.65 3.23 3.05 2.64 4.50%
Adjusted Per Share Value based on latest NOSH - 222,617
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.16 30.17 21.76 14.75 16.63 15.07 15.47 6.16%
EPS 3.86 4.05 3.63 2.68 2.27 2.34 1.78 13.76%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 1.3589 1.2663 0.9814 0.8221 0.7275 0.6878 0.60 14.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.40 3.54 1.99 2.53 2.66 1.80 1.65 -
P/RPS 6.06 4.54 3.10 3.86 3.60 2.69 2.42 16.52%
P/EPS 34.79 33.81 18.54 21.22 26.34 17.37 21.05 8.73%
EY 2.87 2.96 5.39 4.71 3.80 5.76 4.75 -8.05%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.69 0.69 0.82 0.59 0.62 8.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 -
Price 3.33 3.50 2.34 2.50 2.52 1.89 1.61 -
P/RPS 5.94 4.49 3.64 3.82 3.41 2.83 2.37 16.54%
P/EPS 34.07 33.43 21.80 20.97 24.95 18.24 20.54 8.79%
EY 2.93 2.99 4.59 4.77 4.01 5.48 4.87 -8.11%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.97 1.07 0.81 0.68 0.78 0.62 0.61 8.03%

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