[MFCB] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 139.48%
YoY- 128.7%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 371,529 331,865 272,384 280,619 232,497 207,839 193,718 54.30%
PBT 146,408 126,250 100,458 240,988 108,140 103,706 86,904 41.53%
Tax -4,728 -4,525 -3,975 -4,406 -2,026 -1,107 -1,227 145.58%
NP 141,680 121,725 96,483 236,582 106,114 102,599 85,677 39.79%
-
NP to SH 119,456 100,840 81,338 212,806 88,863 87,318 73,343 38.38%
-
Tax Rate 3.23% 3.58% 3.96% 1.83% 1.87% 1.07% 1.41% -
Total Cost 229,849 210,140 175,901 44,037 126,383 105,240 108,041 65.33%
-
Net Worth 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 2,069,977 20.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 34,031 - 33,140 - 30,789 - -
Div Payout % - 33.75% - 15.57% - 35.26% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 2,069,977 20.85%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 494,176 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 38.13% 36.68% 35.42% 84.31% 45.64% 49.36% 44.23% -
ROE 4.34% 3.92% 3.36% 8.88% 4.06% 4.01% 3.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.30 35.11 28.81 29.64 24.54 21.94 40.90 -2.62%
EPS 12.64 10.67 8.60 22.47 9.38 9.22 15.48 -12.62%
DPS 0.00 3.60 0.00 3.50 0.00 3.25 0.00 -
NAPS 2.91 2.72 2.56 2.53 2.31 2.30 4.37 -23.72%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.59 33.58 27.56 28.39 23.52 21.03 19.60 54.30%
EPS 12.09 10.20 8.23 21.53 8.99 8.83 7.42 38.42%
DPS 0.00 3.44 0.00 3.35 0.00 3.12 0.00 -
NAPS 2.7833 2.6015 2.4487 2.4238 2.2142 2.2046 2.0944 20.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.30 3.49 3.72 3.50 3.67 3.49 7.28 -
P/RPS 8.40 9.94 12.91 11.81 14.95 15.91 17.80 -39.35%
P/EPS 26.11 32.72 43.24 15.57 39.13 37.86 47.02 -32.41%
EY 3.83 3.06 2.31 6.42 2.56 2.64 2.13 47.81%
DY 0.00 1.03 0.00 1.00 0.00 0.93 0.00 -
P/NAPS 1.13 1.28 1.45 1.38 1.59 1.52 1.67 -22.90%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 25/05/22 25/02/22 18/11/21 19/08/21 27/05/21 -
Price 3.28 3.52 3.74 3.60 3.60 3.66 7.60 -
P/RPS 8.35 10.03 12.98 12.15 14.67 16.68 18.58 -41.29%
P/EPS 25.96 33.00 43.47 16.02 38.38 39.71 49.08 -34.57%
EY 3.85 3.03 2.30 6.24 2.61 2.52 2.04 52.65%
DY 0.00 1.02 0.00 0.97 0.00 0.89 0.00 -
P/NAPS 1.13 1.29 1.46 1.42 1.56 1.59 1.74 -24.98%

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