[MFCB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -61.78%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 363,857 371,529 331,865 272,384 280,619 232,497 207,839 45.10%
PBT 117,453 146,408 126,250 100,458 240,988 108,140 103,706 8.62%
Tax -1,614 -4,728 -4,525 -3,975 -4,406 -2,026 -1,107 28.49%
NP 115,839 141,680 121,725 96,483 236,582 106,114 102,599 8.40%
-
NP to SH 95,170 119,456 100,840 81,338 212,806 88,863 87,318 5.89%
-
Tax Rate 1.37% 3.23% 3.58% 3.96% 1.83% 1.87% 1.07% -
Total Cost 248,018 229,849 210,140 175,901 44,037 126,383 105,240 76.81%
-
Net Worth 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 16.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 36,394 - 34,031 - 33,140 - 30,789 11.76%
Div Payout % 38.24% - 33.75% - 15.57% - 35.26% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 16.76%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 31.84% 38.13% 36.68% 35.42% 84.31% 45.64% 49.36% -
ROE 3.46% 4.34% 3.92% 3.36% 8.88% 4.06% 4.01% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.49 39.30 35.11 28.81 29.64 24.54 21.94 45.31%
EPS 10.07 12.64 10.67 8.60 22.47 9.38 9.22 6.03%
DPS 3.85 0.00 3.60 0.00 3.50 0.00 3.25 11.92%
NAPS 2.91 2.91 2.72 2.56 2.53 2.31 2.30 16.92%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.81 37.59 33.58 27.56 28.39 23.52 21.03 45.09%
EPS 9.63 12.09 10.20 8.23 21.53 8.99 8.83 5.93%
DPS 3.68 0.00 3.44 0.00 3.35 0.00 3.12 11.60%
NAPS 2.7833 2.7833 2.6015 2.4487 2.4238 2.2142 2.2046 16.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.32 3.30 3.49 3.72 3.50 3.67 3.49 -
P/RPS 8.63 8.40 9.94 12.91 11.81 14.95 15.91 -33.41%
P/EPS 32.98 26.11 32.72 43.24 15.57 39.13 37.86 -8.76%
EY 3.03 3.83 3.06 2.31 6.42 2.56 2.64 9.59%
DY 1.16 0.00 1.03 0.00 1.00 0.00 0.93 15.82%
P/NAPS 1.14 1.13 1.28 1.45 1.38 1.59 1.52 -17.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 18/08/22 25/05/22 25/02/22 18/11/21 19/08/21 -
Price 3.68 3.28 3.52 3.74 3.60 3.60 3.66 -
P/RPS 9.56 8.35 10.03 12.98 12.15 14.67 16.68 -30.93%
P/EPS 36.55 25.96 33.00 43.47 16.02 38.38 39.71 -5.36%
EY 2.74 3.85 3.03 2.30 6.24 2.61 2.52 5.72%
DY 1.05 0.00 1.02 0.00 0.97 0.00 0.89 11.61%
P/NAPS 1.26 1.13 1.29 1.46 1.42 1.56 1.59 -14.32%

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