[MFCB] YoY TTM 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- -8.27%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 826,741 662,983 820,882 968,662 1,110,571 720,444 608,334 5.24%
PBT 415,779 277,250 177,380 200,282 233,896 168,029 148,323 18.72%
Tax -9,874 -2,546 -35,681 -33,587 -48,842 -43,540 -41,816 -21.36%
NP 405,905 274,704 141,699 166,695 185,054 124,489 106,507 24.95%
-
NP to SH 343,217 236,533 125,194 121,510 147,260 88,245 73,022 29.39%
-
Tax Rate 2.37% 0.92% 20.12% 16.77% 20.88% 25.91% 28.19% -
Total Cost 420,836 388,279 679,183 801,967 925,517 595,955 501,827 -2.88%
-
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 61,578 49,912 7,872 15,613 17,991 17,369 17,806 22.94%
Div Payout % 17.94% 21.10% 6.29% 12.85% 12.22% 19.68% 24.38% -
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 49.10% 41.43% 17.26% 17.21% 16.66% 17.28% 17.51% -
ROE 15.75% 13.94% 9.00% 9.46% 11.92% 10.13% 9.60% -
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 87.27 154.33 206.49 248.12 291.25 230.84 273.40 -17.31%
EPS 36.23 55.06 31.49 31.12 38.62 28.27 32.82 1.65%
DPS 6.50 11.62 2.00 4.00 4.72 5.57 8.00 -3.39%
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 83.65 67.08 83.06 98.01 112.37 72.89 61.55 5.24%
EPS 34.73 23.93 12.67 12.29 14.90 8.93 7.39 29.39%
DPS 6.23 5.05 0.80 1.58 1.82 1.76 1.80 22.96%
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 4.00 4.07 1.67 1.47 1.35 0.76 0.83 29.93%
P/EPS 9.63 11.41 10.96 11.70 10.20 6.22 6.89 5.73%
EY 10.38 8.77 9.13 8.55 9.80 16.07 14.52 -5.43%
DY 1.86 1.85 0.58 1.10 1.20 3.16 3.54 -10.16%
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 4.19 4.56 1.85 1.42 1.21 0.89 0.73 33.77%
P/EPS 10.10 12.79 12.16 11.34 9.14 7.29 6.09 8.78%
EY 9.90 7.82 8.22 8.82 10.94 13.73 16.41 -8.07%
DY 1.78 1.65 0.52 1.13 1.34 2.70 4.00 -12.61%
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