[MFCB] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.77%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 331,865 272,384 280,619 232,497 207,839 193,718 213,971 34.09%
PBT 126,250 100,458 240,988 108,140 103,706 86,904 116,138 5.73%
Tax -4,525 -3,975 -4,406 -2,026 -1,107 -1,227 -6,263 -19.53%
NP 121,725 96,483 236,582 106,114 102,599 85,677 109,875 7.08%
-
NP to SH 100,840 81,338 212,806 88,863 87,318 73,343 93,052 5.52%
-
Tax Rate 3.58% 3.96% 1.83% 1.87% 1.07% 1.41% 5.39% -
Total Cost 210,140 175,901 44,037 126,383 105,240 108,041 104,096 59.93%
-
Net Worth 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 2,069,977 1,932,610 21.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 34,031 - 33,140 - 30,789 - 30,789 6.92%
Div Payout % 33.75% - 15.57% - 35.26% - 33.09% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 2,069,977 1,932,610 21.02%
NOSH 988,352 988,352 988,352 988,352 988,352 494,176 494,176 58.94%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 36.68% 35.42% 84.31% 45.64% 49.36% 44.23% 51.35% -
ROE 3.92% 3.36% 8.88% 4.06% 4.01% 3.54% 4.81% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.11 28.81 29.64 24.54 21.94 40.90 45.17 -15.50%
EPS 10.67 8.60 22.47 9.38 9.22 15.48 19.64 -33.49%
DPS 3.60 0.00 3.50 0.00 3.25 0.00 6.50 -32.63%
NAPS 2.72 2.56 2.53 2.31 2.30 4.37 4.08 -23.74%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.58 27.56 28.39 23.52 21.03 19.60 21.65 34.10%
EPS 10.20 8.23 21.53 8.99 8.83 7.42 9.41 5.53%
DPS 3.44 0.00 3.35 0.00 3.12 0.00 3.12 6.74%
NAPS 2.6015 2.4487 2.4238 2.2142 2.2046 2.0944 1.9554 21.02%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.49 3.72 3.50 3.67 3.49 7.28 6.90 -
P/RPS 9.94 12.91 11.81 14.95 15.91 17.80 15.27 -24.94%
P/EPS 32.72 43.24 15.57 39.13 37.86 47.02 35.12 -4.62%
EY 3.06 2.31 6.42 2.56 2.64 2.13 2.85 4.86%
DY 1.03 0.00 1.00 0.00 0.93 0.00 0.94 6.30%
P/NAPS 1.28 1.45 1.38 1.59 1.52 1.67 1.69 -16.95%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 25/05/22 25/02/22 18/11/21 19/08/21 27/05/21 26/02/21 -
Price 3.52 3.74 3.60 3.60 3.66 7.60 7.69 -
P/RPS 10.03 12.98 12.15 14.67 16.68 18.58 17.02 -29.77%
P/EPS 33.00 43.47 16.02 38.38 39.71 49.08 39.15 -10.79%
EY 3.03 2.30 6.24 2.61 2.52 2.04 2.55 12.22%
DY 1.02 0.00 0.97 0.00 0.89 0.00 0.85 12.96%
P/NAPS 1.29 1.46 1.42 1.56 1.59 1.74 1.88 -22.25%

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