[MFCB] YoY TTM 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- 8.08%
YoY- -6.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 914,673 767,126 701,933 874,119 1,146,754 816,805 588,686 7.61%
PBT 539,738 388,997 188,404 196,684 228,569 189,273 147,524 24.10%
Tax -8,766 -10,787 -11,984 -38,158 -45,365 -35,400 -39,870 -22.29%
NP 530,972 378,210 176,420 158,526 183,204 153,873 107,654 30.43%
-
NP to SH 462,330 321,290 153,668 129,266 138,336 120,741 74,264 35.59%
-
Tax Rate 1.62% 2.77% 6.36% 19.40% 19.85% 18.70% 27.03% -
Total Cost 383,701 388,916 525,513 715,593 963,550 662,932 481,032 -3.69%
-
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 63,929 56,564 24,136 15,681 15,431 16,607 24,480 17.33%
Div Payout % 13.83% 17.61% 15.71% 12.13% 11.16% 13.75% 32.96% -
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 58.05% 49.30% 25.13% 18.14% 15.98% 18.84% 18.29% -
ROE 19.30% 16.62% 10.11% 9.63% 11.32% 11.42% 9.14% -
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 96.60 161.95 174.49 222.06 293.83 236.41 264.53 -15.44%
EPS 48.83 67.83 38.20 32.84 35.45 34.95 33.37 6.54%
DPS 6.75 11.94 6.00 4.00 3.95 4.81 11.00 -7.80%
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 92.55 77.62 71.02 88.44 116.03 82.64 59.56 7.61%
EPS 46.78 32.51 15.55 13.08 14.00 12.22 7.51 35.60%
DPS 6.47 5.72 2.44 1.59 1.56 1.68 2.48 17.31%
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 3.62 4.26 2.93 1.40 1.25 0.91 0.94 25.17%
P/EPS 7.17 10.17 13.38 9.44 10.35 6.15 7.46 -0.65%
EY 13.95 9.83 7.48 10.59 9.66 16.25 13.40 0.67%
DY 1.93 1.73 1.17 1.29 1.08 2.24 4.42 -12.88%
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 3.73 4.75 3.04 1.75 1.23 1.19 0.87 27.42%
P/EPS 7.37 11.34 13.87 11.82 10.16 8.04 6.89 1.12%
EY 13.56 8.82 7.21 8.46 9.85 12.44 14.51 -1.12%
DY 1.88 1.55 1.13 1.03 1.10 1.71 4.78 -14.39%
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