[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.77%
YoY- 109.08%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 634,054 401,557 193,718 767,126 553,155 341,942 160,687 149.49%
PBT 298,750 190,610 86,904 388,997 272,859 163,828 66,493 172.03%
Tax -4,360 -2,334 -1,227 -10,787 -4,524 -3,247 -1,245 130.43%
NP 294,390 188,276 85,677 378,210 268,335 160,581 65,248 172.79%
-
NP to SH 249,524 160,661 73,343 321,290 228,238 138,734 57,403 166.11%
-
Tax Rate 1.46% 1.22% 1.41% 2.77% 1.66% 1.98% 1.87% -
Total Cost 339,664 213,281 108,041 388,916 284,820 181,361 95,439 132.92%
-
Net Worth 2,188,394 2,178,921 2,069,977 1,932,610 1,785,814 1,696,904 1,629,519 21.70%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 30,789 30,789 - 59,209 26,921 25,775 - -
Div Payout % 12.34% 19.16% - 18.43% 11.80% 18.58% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,188,394 2,178,921 2,069,977 1,932,610 1,785,814 1,696,904 1,629,519 21.70%
NOSH 988,352 988,352 494,176 494,176 494,176 475,994 459,829 66.47%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 46.43% 46.89% 44.23% 49.30% 48.51% 46.96% 40.61% -
ROE 11.40% 7.37% 3.54% 16.62% 12.78% 8.18% 3.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.93 42.39 40.90 161.95 123.28 79.60 37.77 46.38%
EPS 26.34 16.96 15.48 70.58 50.83 31.66 13.49 56.15%
DPS 3.25 3.25 0.00 12.50 6.00 6.00 0.00 -
NAPS 2.31 2.30 4.37 4.08 3.98 3.95 3.83 -28.59%
Adjusted Per Share Value based on latest NOSH - 494,176
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.15 40.63 19.60 77.62 55.97 34.60 16.26 149.47%
EPS 25.25 16.26 7.42 32.51 23.09 14.04 5.81 166.07%
DPS 3.12 3.12 0.00 5.99 2.72 2.61 0.00 -
NAPS 2.2142 2.2046 2.0944 1.9554 1.8069 1.7169 1.6487 21.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.67 3.49 7.28 6.90 7.18 6.28 4.43 -
P/RPS 5.48 8.23 17.80 4.26 5.82 7.89 11.73 -39.76%
P/EPS 13.93 20.58 47.02 10.17 14.12 19.45 32.83 -43.50%
EY 7.18 4.86 2.13 9.83 7.08 5.14 3.05 76.87%
DY 0.89 0.93 0.00 1.81 0.84 0.96 0.00 -
P/NAPS 1.59 1.52 1.67 1.69 1.80 1.59 1.16 23.36%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 27/05/21 26/02/21 19/11/20 19/08/20 28/05/20 -
Price 3.60 3.66 7.60 7.69 7.35 7.04 6.05 -
P/RPS 5.38 8.63 18.58 4.75 5.96 8.84 16.02 -51.65%
P/EPS 13.67 21.58 49.08 11.34 14.45 21.80 44.84 -54.67%
EY 7.32 4.63 2.04 8.82 6.92 4.59 2.23 120.71%
DY 0.90 0.89 0.00 1.63 0.82 0.85 0.00 -
P/NAPS 1.56 1.59 1.74 1.88 1.85 1.78 1.58 -0.84%

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