[MFCB] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 11.43%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 820,882 968,662 1,110,571 720,444 608,334 684,991 614,717 4.93%
PBT 177,380 200,282 233,896 168,029 148,323 153,016 145,822 3.31%
Tax -35,681 -33,587 -48,842 -43,540 -41,816 -49,245 -40,010 -1.88%
NP 141,699 166,695 185,054 124,489 106,507 103,771 105,812 4.98%
-
NP to SH 125,194 121,510 147,260 88,245 73,022 68,366 69,396 10.32%
-
Tax Rate 20.12% 16.77% 20.88% 25.91% 28.19% 32.18% 27.44% -
Total Cost 679,183 801,967 925,517 595,955 501,827 581,220 508,905 4.92%
-
Net Worth 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 648,742 13.55%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,872 15,613 17,991 17,369 17,806 16,700 15,886 -11.03%
Div Payout % 6.29% 12.85% 12.22% 19.68% 24.38% 24.43% 22.89% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 648,742 13.55%
NOSH 420,425 410,906 381,316 312,096 222,503 222,773 222,935 11.14%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.26% 17.21% 16.66% 17.28% 17.51% 15.15% 17.21% -
ROE 9.00% 9.46% 11.92% 10.13% 9.60% 9.87% 10.70% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 206.49 248.12 291.25 230.84 273.40 307.48 275.74 -4.70%
EPS 31.49 31.12 38.62 28.27 32.82 30.69 31.13 0.19%
DPS 2.00 4.00 4.72 5.57 8.00 7.50 7.10 -19.02%
NAPS 3.50 3.29 3.24 2.79 3.42 3.11 2.91 3.12%
Adjusted Per Share Value based on latest NOSH - 312,096
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 83.06 98.01 112.37 72.89 61.55 69.31 62.20 4.93%
EPS 12.67 12.29 14.90 8.93 7.39 6.92 7.02 10.33%
DPS 0.80 1.58 1.82 1.76 1.80 1.69 1.61 -10.99%
NAPS 1.4078 1.2996 1.25 0.881 0.7699 0.701 0.6564 13.55%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.45 3.64 3.94 1.76 2.26 2.24 1.70 -
P/RPS 1.67 1.47 1.35 0.76 0.83 0.73 0.62 17.94%
P/EPS 10.96 11.70 10.20 6.22 6.89 7.30 5.46 12.30%
EY 9.13 8.55 9.80 16.07 14.52 13.70 18.31 -10.94%
DY 0.58 1.10 1.20 3.16 3.54 3.35 4.18 -28.03%
P/NAPS 0.99 1.11 1.22 0.63 0.66 0.72 0.58 9.31%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 3.83 3.53 3.53 2.06 2.00 2.27 1.82 -
P/RPS 1.85 1.42 1.21 0.89 0.73 0.74 0.66 18.73%
P/EPS 12.16 11.34 9.14 7.29 6.09 7.40 5.85 12.96%
EY 8.22 8.82 10.94 13.73 16.41 13.52 17.10 -11.48%
DY 0.52 1.13 1.34 2.70 4.00 3.30 3.90 -28.51%
P/NAPS 1.09 1.07 1.09 0.74 0.58 0.73 0.63 9.56%

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