[MFCB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.64%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 880,773 1,083,188 806,059 670,753 639,480 663,663 618,894 6.05%
PBT 198,702 214,997 193,509 154,412 154,784 156,123 130,192 7.29%
Tax -38,297 -41,219 -34,550 -40,018 -46,631 -47,705 -36,159 0.96%
NP 160,405 173,778 158,959 114,394 108,153 108,418 94,033 9.30%
-
NP to SH 131,418 132,463 134,523 79,192 72,932 73,640 59,548 14.09%
-
Tax Rate 19.27% 19.17% 17.85% 25.92% 30.13% 30.56% 27.77% -
Total Cost 720,368 909,410 647,100 556,359 531,327 555,245 524,861 5.41%
-
Net Worth 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 633,726 13.75%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 15,681 15,431 16,607 17,802 11,131 16,705 15,947 -0.27%
Div Payout % 11.93% 11.65% 12.35% 22.48% 15.26% 22.69% 26.78% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,373,620 1,221,920 1,212,845 670,312 756,469 683,709 633,726 13.75%
NOSH 417,661 410,903 381,397 223,437 222,491 222,706 223,143 11.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.21% 16.04% 19.72% 17.05% 16.91% 16.34% 15.19% -
ROE 9.57% 10.84% 11.09% 11.81% 9.64% 10.77% 9.40% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 221.86 277.46 211.34 300.20 287.42 298.00 277.35 -3.65%
EPS 33.10 33.93 35.27 35.44 32.78 33.07 26.69 3.65%
DPS 4.00 3.95 4.35 8.00 5.00 7.50 7.10 -9.11%
NAPS 3.46 3.13 3.18 3.00 3.40 3.07 2.84 3.34%
Adjusted Per Share Value based on latest NOSH - 223,437
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.12 109.60 81.56 67.87 64.70 67.15 62.62 6.05%
EPS 13.30 13.40 13.61 8.01 7.38 7.45 6.02 14.11%
DPS 1.59 1.56 1.68 1.80 1.13 1.69 1.61 -0.20%
NAPS 1.3898 1.2363 1.2271 0.6782 0.7654 0.6918 0.6412 13.75%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.85 3.23 2.92 1.84 2.52 2.26 1.58 -
P/RPS 1.74 1.16 1.38 0.61 0.88 0.76 0.57 20.43%
P/EPS 11.63 9.52 8.28 5.19 7.69 6.83 5.92 11.90%
EY 8.60 10.50 12.08 19.26 13.01 14.63 16.89 -10.63%
DY 1.04 1.22 1.49 4.35 1.98 3.32 4.49 -21.62%
P/NAPS 1.11 1.03 0.92 0.61 0.74 0.74 0.56 12.07%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 28/05/18 22/05/17 30/05/16 22/05/15 21/05/14 21/05/13 -
Price 3.39 3.55 4.00 1.70 2.42 2.29 1.79 -
P/RPS 1.53 1.28 1.89 0.57 0.84 0.77 0.65 15.32%
P/EPS 10.24 10.46 11.34 4.80 7.38 6.93 6.71 7.29%
EY 9.76 9.56 8.82 20.85 13.55 14.44 14.91 -6.81%
DY 1.18 1.11 1.09 4.71 2.07 3.28 3.97 -18.30%
P/NAPS 0.98 1.13 1.26 0.57 0.71 0.75 0.63 7.63%

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