[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 141.68%
YoY- 148.32%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 193,718 767,126 553,155 341,942 160,687 701,933 506,402 -47.27%
PBT 86,904 388,997 272,859 163,828 66,493 188,404 93,914 -5.03%
Tax -1,227 -10,787 -4,524 -3,247 -1,245 -11,984 -16,049 -81.95%
NP 85,677 378,210 268,335 160,581 65,248 176,420 77,865 6.57%
-
NP to SH 73,343 321,290 228,238 138,734 57,403 153,668 70,492 2.67%
-
Tax Rate 1.41% 2.77% 1.66% 1.98% 1.87% 6.36% 17.09% -
Total Cost 108,041 388,916 284,820 181,361 95,439 525,513 428,537 -60.05%
-
Net Worth 2,069,977 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 28.66%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 59,209 26,921 25,775 - 24,136 - -
Div Payout % - 18.43% 11.80% 18.58% - 15.71% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,069,977 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 28.66%
NOSH 494,176 494,176 494,176 475,994 459,829 437,425 425,557 10.46%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 44.23% 49.30% 48.51% 46.96% 40.61% 25.13% 15.38% -
ROE 3.54% 16.62% 12.78% 8.18% 3.52% 10.11% 4.97% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 40.90 161.95 123.28 79.60 37.77 174.49 126.79 -52.93%
EPS 15.48 70.58 50.83 31.66 13.49 37.40 17.50 -7.84%
DPS 0.00 12.50 6.00 6.00 0.00 6.00 0.00 -
NAPS 4.37 4.08 3.98 3.95 3.83 3.78 3.55 14.84%
Adjusted Per Share Value based on latest NOSH - 475,994
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.60 77.62 55.97 34.60 16.26 71.02 51.24 -47.27%
EPS 7.42 32.51 23.09 14.04 5.81 15.55 7.13 2.69%
DPS 0.00 5.99 2.72 2.61 0.00 2.44 0.00 -
NAPS 2.0944 1.9554 1.8069 1.7169 1.6487 1.5385 1.4346 28.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 7.28 6.90 7.18 6.28 4.43 5.11 4.08 -
P/RPS 17.80 4.26 5.82 7.89 11.73 2.93 3.22 212.31%
P/EPS 47.02 10.17 14.12 19.45 32.83 13.38 23.12 60.45%
EY 2.13 9.83 7.08 5.14 3.05 7.48 4.33 -37.65%
DY 0.00 1.81 0.84 0.96 0.00 1.17 0.00 -
P/NAPS 1.67 1.69 1.80 1.59 1.16 1.35 1.15 28.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 26/02/21 19/11/20 19/08/20 28/05/20 25/02/20 18/11/19 -
Price 7.60 7.69 7.35 7.04 6.05 5.30 4.75 -
P/RPS 18.58 4.75 5.96 8.84 16.02 3.04 3.75 190.34%
P/EPS 49.08 11.34 14.45 21.80 44.84 13.87 26.91 49.22%
EY 2.04 8.82 6.92 4.59 2.23 7.21 3.72 -32.97%
DY 0.00 1.63 0.82 0.85 0.00 1.13 0.00 -
P/NAPS 1.74 1.88 1.85 1.78 1.58 1.40 1.34 19.00%

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