[MFCB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.34%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,083,188 806,059 670,753 639,480 663,663 618,894 630,045 9.44%
PBT 214,997 193,509 154,412 154,784 156,123 130,192 135,650 7.97%
Tax -41,219 -34,550 -40,018 -46,631 -47,705 -36,159 -29,398 5.79%
NP 173,778 158,959 114,394 108,153 108,418 94,033 106,252 8.54%
-
NP to SH 132,463 134,523 79,192 72,932 73,640 59,548 67,711 11.82%
-
Tax Rate 19.17% 17.85% 25.92% 30.13% 30.56% 27.77% 21.67% -
Total Cost 909,410 647,100 556,359 531,327 555,245 524,861 523,793 9.62%
-
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 15,431 16,607 17,802 11,131 16,705 15,947 20,458 -4.58%
Div Payout % 11.65% 12.35% 22.48% 15.26% 22.69% 26.78% 30.21% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,221,920 1,212,845 670,312 756,469 683,709 633,726 588,032 12.95%
NOSH 410,903 381,397 223,437 222,491 222,706 223,143 231,508 10.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.04% 19.72% 17.05% 16.91% 16.34% 15.19% 16.86% -
ROE 10.84% 11.09% 11.81% 9.64% 10.77% 9.40% 11.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 277.46 211.34 300.20 287.42 298.00 277.35 272.15 0.32%
EPS 33.93 35.27 35.44 32.78 33.07 26.69 29.25 2.50%
DPS 3.95 4.35 8.00 5.00 7.50 7.10 9.00 -12.81%
NAPS 3.13 3.18 3.00 3.40 3.07 2.84 2.54 3.54%
Adjusted Per Share Value based on latest NOSH - 222,491
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.60 81.56 67.87 64.70 67.15 62.62 63.75 9.44%
EPS 13.40 13.61 8.01 7.38 7.45 6.02 6.85 11.82%
DPS 1.56 1.68 1.80 1.13 1.69 1.61 2.07 -4.60%
NAPS 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 0.595 12.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.23 2.92 1.84 2.52 2.26 1.58 1.64 -
P/RPS 1.16 1.38 0.61 0.88 0.76 0.57 0.60 11.60%
P/EPS 9.52 8.28 5.19 7.69 6.83 5.92 5.61 9.20%
EY 10.50 12.08 19.26 13.01 14.63 16.89 17.83 -8.44%
DY 1.22 1.49 4.35 1.98 3.32 4.49 5.49 -22.16%
P/NAPS 1.03 0.92 0.61 0.74 0.74 0.56 0.65 7.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 -
Price 3.55 4.00 1.70 2.42 2.29 1.79 1.66 -
P/RPS 1.28 1.89 0.57 0.84 0.77 0.65 0.61 13.14%
P/EPS 10.46 11.34 4.80 7.38 6.93 6.71 5.68 10.70%
EY 9.56 8.82 20.85 13.55 14.44 14.91 17.62 -9.68%
DY 1.11 1.09 4.71 2.07 3.28 3.97 5.42 -23.21%
P/NAPS 1.13 1.26 0.57 0.71 0.75 0.63 0.65 9.65%

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