[MFCB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 9.47%
YoY- 66.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 662,983 820,882 968,662 1,110,571 720,444 608,334 684,991 -0.54%
PBT 277,250 177,380 200,282 233,896 168,029 148,323 153,016 10.40%
Tax -2,546 -35,681 -33,587 -48,842 -43,540 -41,816 -49,245 -38.93%
NP 274,704 141,699 166,695 185,054 124,489 106,507 103,771 17.59%
-
NP to SH 236,533 125,194 121,510 147,260 88,245 73,022 68,366 22.95%
-
Tax Rate 0.92% 20.12% 16.77% 20.88% 25.91% 28.19% 32.18% -
Total Cost 388,279 679,183 801,967 925,517 595,955 501,827 581,220 -6.49%
-
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.08%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 49,912 7,872 15,613 17,991 17,369 17,806 16,700 19.99%
Div Payout % 21.10% 6.29% 12.85% 12.22% 19.68% 24.38% 24.43% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,696,904 1,391,411 1,284,439 1,235,465 870,747 760,960 692,825 16.08%
NOSH 475,994 420,425 410,906 381,316 312,096 222,503 222,773 13.47%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 41.43% 17.26% 17.21% 16.66% 17.28% 17.51% 15.15% -
ROE 13.94% 9.00% 9.46% 11.92% 10.13% 9.60% 9.87% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 154.33 206.49 248.12 291.25 230.84 273.40 307.48 -10.84%
EPS 55.06 31.49 31.12 38.62 28.27 32.82 30.69 10.22%
DPS 11.62 2.00 4.00 4.72 5.57 8.00 7.50 7.56%
NAPS 3.95 3.50 3.29 3.24 2.79 3.42 3.11 4.06%
Adjusted Per Share Value based on latest NOSH - 381,316
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 67.08 83.06 98.01 112.37 72.89 61.55 69.31 -0.54%
EPS 23.93 12.67 12.29 14.90 8.93 7.39 6.92 22.94%
DPS 5.05 0.80 1.58 1.82 1.76 1.80 1.69 19.99%
NAPS 1.7169 1.4078 1.2996 1.25 0.881 0.7699 0.701 16.08%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 6.28 3.45 3.64 3.94 1.76 2.26 2.24 -
P/RPS 4.07 1.67 1.47 1.35 0.76 0.83 0.73 33.12%
P/EPS 11.41 10.96 11.70 10.20 6.22 6.89 7.30 7.72%
EY 8.77 9.13 8.55 9.80 16.07 14.52 13.70 -7.15%
DY 1.85 0.58 1.10 1.20 3.16 3.54 3.35 -9.41%
P/NAPS 1.59 0.99 1.11 1.22 0.63 0.66 0.72 14.10%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 27/08/15 26/08/14 -
Price 7.04 3.83 3.53 3.53 2.06 2.00 2.27 -
P/RPS 4.56 1.85 1.42 1.21 0.89 0.73 0.74 35.36%
P/EPS 12.79 12.16 11.34 9.14 7.29 6.09 7.40 9.53%
EY 7.82 8.22 8.82 10.94 13.73 16.41 13.52 -8.71%
DY 1.65 0.52 1.13 1.34 2.70 4.00 3.30 -10.90%
P/NAPS 1.78 1.09 1.07 1.09 0.74 0.58 0.73 15.99%

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