[MFCB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -18.33%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 280,619 213,971 195,531 220,928 236,364 186,302 159,196 9.89%
PBT 240,988 116,138 94,490 50,833 51,041 49,520 34,585 38.16%
Tax -4,406 -6,263 4,065 -14,654 -9,772 -7,806 -12,515 -15.95%
NP 236,582 109,875 98,555 36,179 41,269 41,714 22,070 48.43%
-
NP to SH 212,806 93,052 83,176 31,166 21,498 34,585 11,461 62.65%
-
Tax Rate 1.83% 5.39% -4.30% 28.83% 19.15% 15.76% 36.19% -
Total Cost 44,037 104,096 96,976 184,749 195,095 144,588 137,126 -17.23%
-
Net Worth 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 1,057,243 812,284 19.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 33,140 30,789 24,136 7,872 7,805 10,365 11,127 19.92%
Div Payout % 15.57% 33.09% 29.02% 25.26% 36.31% 29.97% 97.09% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 1,057,243 812,284 19.73%
NOSH 988,352 494,176 437,425 417,325 410,785 345,504 222,543 28.17%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 84.31% 51.35% 50.40% 16.38% 17.46% 22.39% 13.86% -
ROE 8.88% 4.81% 5.47% 2.32% 1.76% 3.27% 1.41% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.64 45.17 48.61 56.12 60.56 53.92 71.53 -13.64%
EPS 22.47 19.64 20.67 7.92 5.51 9.07 5.15 27.80%
DPS 3.50 6.50 6.00 2.00 2.00 3.00 5.00 -5.76%
NAPS 2.53 4.08 3.78 3.41 3.13 3.06 3.65 -5.92%
Adjusted Per Share Value based on latest NOSH - 417,325
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.39 21.65 19.78 22.35 23.91 18.85 16.11 9.89%
EPS 21.53 9.41 8.42 3.15 2.18 3.50 1.16 62.64%
DPS 3.35 3.12 2.44 0.80 0.79 1.05 1.13 19.83%
NAPS 2.4238 1.9554 1.5385 1.3582 1.236 1.0697 0.8219 19.73%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.50 6.90 5.11 3.10 3.67 2.15 2.49 -
P/RPS 11.81 15.27 10.51 5.52 6.06 3.99 3.48 22.56%
P/EPS 15.57 35.12 24.71 39.15 66.63 21.48 48.35 -17.19%
EY 6.42 2.85 4.05 2.55 1.50 4.66 2.07 20.74%
DY 1.00 0.94 1.17 0.65 0.54 1.40 2.01 -10.97%
P/NAPS 1.38 1.69 1.35 0.91 1.17 0.70 0.68 12.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 25/02/20 27/02/19 23/02/18 27/02/17 25/02/16 -
Price 3.60 7.69 5.30 3.88 3.60 2.81 2.30 -
P/RPS 12.15 17.02 10.90 6.91 5.94 5.21 3.22 24.74%
P/EPS 16.02 39.15 25.63 49.01 65.36 28.07 44.66 -15.69%
EY 6.24 2.55 3.90 2.04 1.53 3.56 2.24 18.60%
DY 0.97 0.85 1.13 0.52 0.56 1.07 2.17 -12.54%
P/NAPS 1.42 1.88 1.40 1.14 1.15 0.92 0.63 14.49%

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