[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -82.22%
YoY- -13.27%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,317,635 993,386 673,006 347,353 1,339,635 975,778 604,249 67.92%
PBT 476,788 338,015 206,483 92,003 490,569 373,116 226,708 63.92%
Tax -25,148 -24,717 -20,289 -14,828 -14,842 -13,228 -8,500 105.68%
NP 451,640 313,298 186,194 77,175 475,727 359,888 218,208 62.19%
-
NP to SH 383,708 261,688 159,157 70,548 396,804 301,634 182,178 64.08%
-
Tax Rate 5.27% 7.31% 9.83% 16.12% 3.03% 3.55% 3.75% -
Total Cost 865,995 680,088 486,812 270,178 863,908 615,890 386,041 71.11%
-
Net Worth 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 12.13%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 77,777 37,725 37,793 - 70,425 34,031 34,031 73.24%
Div Payout % 20.27% 14.42% 23.75% - 17.75% 11.28% 18.68% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 12.13%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 34.28% 31.54% 27.67% 22.22% 35.51% 36.88% 36.11% -
ROE 12.56% 8.62% 5.36% 2.52% 14.42% 10.97% 7.09% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 139.76 105.33 71.23 36.75 141.71 103.22 63.92 68.22%
EPS 40.65 27.71 16.84 7.46 41.98 31.91 19.27 64.25%
DPS 8.25 4.00 4.00 0.00 7.45 3.60 3.60 73.55%
NAPS 3.24 3.22 3.14 2.96 2.91 2.91 2.72 12.33%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 133.32 100.51 68.09 35.14 135.54 98.73 61.14 67.91%
EPS 38.82 26.48 16.10 7.14 40.15 30.52 18.43 64.09%
DPS 7.87 3.82 3.82 0.00 7.13 3.44 3.44 73.36%
NAPS 3.0905 3.0727 3.0017 2.8311 2.7833 2.7833 2.6015 12.13%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.69 3.40 3.07 3.50 3.32 3.30 3.49 -
P/RPS 2.64 3.23 4.31 9.53 2.34 3.20 5.46 -38.31%
P/EPS 9.07 12.25 18.22 46.90 7.91 10.34 18.11 -36.85%
EY 11.03 8.16 5.49 2.13 12.64 9.67 5.52 58.44%
DY 2.24 1.18 1.30 0.00 2.24 1.09 1.03 67.62%
P/NAPS 1.14 1.06 0.98 1.18 1.14 1.13 1.28 -7.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 24/05/23 27/02/23 17/11/22 18/08/22 -
Price 3.85 3.50 3.30 3.25 3.68 3.28 3.52 -
P/RPS 2.75 3.32 4.63 8.84 2.60 3.18 5.51 -37.00%
P/EPS 9.46 12.61 19.59 43.55 8.77 10.28 18.26 -35.41%
EY 10.57 7.93 5.10 2.30 11.41 9.73 5.47 54.95%
DY 2.14 1.14 1.21 0.00 2.02 1.10 1.02 63.66%
P/NAPS 1.19 1.09 1.05 1.10 1.26 1.13 1.29 -5.22%

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