[MFCB] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 19.01%
YoY- 28.21%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 324,249 320,380 325,653 347,353 363,857 371,529 331,865 -1.53%
PBT 138,773 131,532 114,480 92,003 117,453 146,408 126,250 6.48%
Tax -431 -4,428 -5,461 -14,828 -1,614 -4,728 -4,525 -79.05%
NP 138,342 127,104 109,019 77,175 115,839 141,680 121,725 8.88%
-
NP to SH 122,020 102,531 88,609 70,548 95,170 119,456 100,840 13.51%
-
Tax Rate 0.31% 3.37% 4.77% 16.12% 1.37% 3.23% 3.58% -
Total Cost 185,907 193,276 216,634 270,178 248,018 229,849 210,140 -7.82%
-
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 40,067 - 37,793 - 36,394 - 34,031 11.46%
Div Payout % 32.84% - 42.65% - 38.24% - 33.75% -
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 42.67% 39.67% 33.48% 22.22% 31.84% 38.13% 36.68% -
ROE 3.99% 3.38% 2.99% 2.52% 3.46% 4.34% 3.92% -
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 34.39 33.97 34.47 36.75 38.49 39.30 35.11 -1.36%
EPS 12.94 10.87 9.38 7.46 10.07 12.64 10.67 13.68%
DPS 4.25 0.00 4.00 0.00 3.85 0.00 3.60 11.66%
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 32.81 32.42 32.95 35.14 36.81 37.59 33.58 -1.53%
EPS 12.35 10.37 8.97 7.14 9.63 12.09 10.20 13.56%
DPS 4.05 0.00 3.82 0.00 3.68 0.00 3.44 11.46%
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 10.73 10.01 8.91 9.53 8.63 8.40 9.94 5.21%
P/EPS 28.51 31.28 32.74 46.90 32.98 26.11 32.72 -8.75%
EY 3.51 3.20 3.05 2.13 3.03 3.83 3.06 9.55%
DY 1.15 0.00 1.30 0.00 1.16 0.00 1.03 7.60%
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 11.19 10.30 9.57 8.84 9.56 8.35 10.03 7.54%
P/EPS 29.75 32.20 35.19 43.55 36.55 25.96 33.00 -6.66%
EY 3.36 3.11 2.84 2.30 2.74 3.85 3.03 7.11%
DY 1.10 0.00 1.21 0.00 1.05 0.00 1.02 5.14%
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