[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -77.17%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 914,673 634,054 401,557 193,718 767,126 553,155 341,942 92.35%
PBT 539,580 298,750 190,610 86,904 388,997 272,859 163,828 120.88%
Tax -8,915 -4,360 -2,334 -1,227 -10,787 -4,524 -3,247 95.71%
NP 530,665 294,390 188,276 85,677 378,210 268,335 160,581 121.38%
-
NP to SH 462,330 249,524 160,661 73,343 321,290 228,238 138,734 122.61%
-
Tax Rate 1.65% 1.46% 1.22% 1.41% 2.77% 1.66% 1.98% -
Total Cost 384,008 339,664 213,281 108,041 388,916 284,820 181,361 64.66%
-
Net Worth 2,395,603 2,188,394 2,178,921 2,069,977 1,932,610 1,785,814 1,696,904 25.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 63,914 30,789 30,789 - 59,209 26,921 25,775 82.89%
Div Payout % 13.82% 12.34% 19.16% - 18.43% 11.80% 18.58% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,395,603 2,188,394 2,178,921 2,069,977 1,932,610 1,785,814 1,696,904 25.76%
NOSH 988,352 988,352 988,352 494,176 494,176 494,176 475,994 62.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 58.02% 46.43% 46.89% 44.23% 49.30% 48.51% 46.96% -
ROE 19.30% 11.40% 7.37% 3.54% 16.62% 12.78% 8.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 96.60 66.93 42.39 40.90 161.95 123.28 79.60 13.73%
EPS 48.81 26.34 16.96 15.48 70.58 50.83 31.66 33.34%
DPS 6.75 3.25 3.25 0.00 12.50 6.00 6.00 8.14%
NAPS 2.53 2.31 2.30 4.37 4.08 3.98 3.95 -25.63%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 92.55 64.15 40.63 19.60 77.62 55.97 34.60 92.34%
EPS 46.78 25.25 16.26 7.42 32.51 23.09 14.04 122.59%
DPS 6.47 3.12 3.12 0.00 5.99 2.72 2.61 82.86%
NAPS 2.4238 2.2142 2.2046 2.0944 1.9554 1.8069 1.7169 25.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.50 3.67 3.49 7.28 6.90 7.18 6.28 -
P/RPS 3.62 5.48 8.23 17.80 4.26 5.82 7.89 -40.42%
P/EPS 7.17 13.93 20.58 47.02 10.17 14.12 19.45 -48.49%
EY 13.95 7.18 4.86 2.13 9.83 7.08 5.14 94.21%
DY 1.93 0.89 0.93 0.00 1.81 0.84 0.96 59.08%
P/NAPS 1.38 1.59 1.52 1.67 1.69 1.80 1.59 -8.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 18/11/21 19/08/21 27/05/21 26/02/21 19/11/20 19/08/20 -
Price 3.60 3.60 3.66 7.60 7.69 7.35 7.04 -
P/RPS 3.73 5.38 8.63 18.58 4.75 5.96 8.84 -43.65%
P/EPS 7.37 13.67 21.58 49.08 11.34 14.45 21.80 -51.37%
EY 13.56 7.32 4.63 2.04 8.82 6.92 4.59 105.48%
DY 1.88 0.90 0.89 0.00 1.63 0.82 0.85 69.51%
P/NAPS 1.42 1.56 1.59 1.74 1.88 1.85 1.78 -13.94%

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