[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -62.64%
YoY- 70.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 767,126 553,155 341,942 160,687 701,933 506,402 380,892 59.14%
PBT 388,997 272,859 163,828 66,493 188,404 93,914 74,982 198.18%
Tax -10,787 -4,524 -3,247 -1,245 -11,984 -16,049 -12,685 -10.19%
NP 378,210 268,335 160,581 65,248 176,420 77,865 62,297 230.98%
-
NP to SH 321,290 228,238 138,734 57,403 153,668 70,492 55,869 219.28%
-
Tax Rate 2.77% 1.66% 1.98% 1.87% 6.36% 17.09% 16.92% -
Total Cost 388,916 284,820 181,361 95,439 525,513 428,537 318,595 14.15%
-
Net Worth 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 24.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 59,209 26,921 25,775 - 24,136 - - -
Div Payout % 18.43% 11.80% 18.58% - 15.71% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 24.36%
NOSH 494,176 494,176 475,994 459,829 437,425 425,557 420,425 11.32%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 49.30% 48.51% 46.96% 40.61% 25.13% 15.38% 16.36% -
ROE 16.62% 12.78% 8.18% 3.52% 10.11% 4.97% 4.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 161.95 123.28 79.60 37.77 174.49 126.79 95.81 41.67%
EPS 70.58 50.83 31.66 13.49 37.40 17.50 14.03 192.16%
DPS 12.50 6.00 6.00 0.00 6.00 0.00 0.00 -
NAPS 4.08 3.98 3.95 3.83 3.78 3.55 3.50 10.71%
Adjusted Per Share Value based on latest NOSH - 459,829
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 77.62 55.97 34.60 16.26 71.02 51.24 38.54 59.14%
EPS 32.51 23.09 14.04 5.81 15.55 7.13 5.65 219.40%
DPS 5.99 2.72 2.61 0.00 2.44 0.00 0.00 -
NAPS 1.9554 1.8069 1.7169 1.6487 1.5385 1.4346 1.4078 24.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.90 7.18 6.28 4.43 5.11 4.08 3.45 -
P/RPS 4.26 5.82 7.89 11.73 2.93 3.22 3.60 11.81%
P/EPS 10.17 14.12 19.45 32.83 13.38 23.12 24.55 -44.28%
EY 9.83 7.08 5.14 3.05 7.48 4.33 4.07 79.53%
DY 1.81 0.84 0.96 0.00 1.17 0.00 0.00 -
P/NAPS 1.69 1.80 1.59 1.16 1.35 1.15 0.99 42.60%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 -
Price 7.69 7.35 7.04 6.05 5.30 4.75 3.83 -
P/RPS 4.75 5.96 8.84 16.02 3.04 3.75 4.00 12.08%
P/EPS 11.34 14.45 21.80 44.84 13.87 26.91 27.25 -44.11%
EY 8.82 6.92 4.59 2.23 7.21 3.72 3.67 78.94%
DY 1.63 0.82 0.85 0.00 1.13 0.00 0.00 -
P/NAPS 1.88 1.85 1.78 1.58 1.40 1.34 1.09 43.58%

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