[MFCB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -4.53%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,290,058 1,283,761 1,317,635 1,357,243 1,408,392 1,414,604 1,339,635 -2.48%
PBT 506,412 502,606 476,788 455,468 470,344 482,114 490,569 2.14%
Tax -20,459 -20,095 -25,148 -26,331 -26,631 -25,695 -14,842 23.88%
NP 485,953 482,511 451,640 429,137 443,713 456,419 475,727 1.42%
-
NP to SH 425,370 408,624 383,708 356,858 373,783 386,014 396,804 4.74%
-
Tax Rate 4.04% 4.00% 5.27% 5.78% 5.66% 5.33% 3.03% -
Total Cost 804,105 801,250 865,995 928,106 964,679 958,185 863,908 -4.67%
-
Net Worth 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 12.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 82,491 77,860 77,860 74,187 74,187 70,425 70,425 11.12%
Div Payout % 19.39% 19.05% 20.29% 20.79% 19.85% 18.24% 17.75% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 12.47%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 37.67% 37.59% 34.28% 31.62% 31.50% 32.26% 35.51% -
ROE 12.97% 12.94% 12.56% 11.75% 12.60% 13.80% 14.42% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 136.84 136.17 139.76 143.91 149.06 149.65 141.71 -2.30%
EPS 45.12 43.34 40.70 37.84 39.56 40.83 41.98 4.93%
DPS 8.75 8.25 8.25 7.85 7.85 7.45 7.45 11.32%
NAPS 3.48 3.35 3.24 3.22 3.14 2.96 2.91 12.67%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 130.53 129.89 133.32 137.32 142.50 143.13 135.54 -2.48%
EPS 43.04 41.34 38.82 36.11 37.82 39.06 40.15 4.74%
DPS 8.35 7.88 7.88 7.51 7.51 7.13 7.13 11.11%
NAPS 3.3195 3.1955 3.0905 3.0727 3.0017 2.8311 2.7833 12.47%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.71 4.33 3.69 3.40 3.07 3.50 3.32 -
P/RPS 3.44 3.18 2.64 2.36 2.06 2.34 2.34 29.31%
P/EPS 10.44 9.99 9.07 8.99 7.76 8.57 7.91 20.34%
EY 9.58 10.01 11.03 11.13 12.89 11.67 12.64 -16.88%
DY 1.86 1.91 2.24 2.31 2.56 2.13 2.24 -11.66%
P/NAPS 1.35 1.29 1.14 1.06 0.98 1.18 1.14 11.94%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 28/02/24 29/11/23 24/08/23 24/05/23 27/02/23 -
Price 4.45 4.89 3.85 3.50 3.30 3.25 3.68 -
P/RPS 3.25 3.59 2.75 2.43 2.21 2.17 2.60 16.05%
P/EPS 9.86 11.28 9.46 9.25 8.34 7.96 8.77 8.13%
EY 10.14 8.86 10.57 10.81 11.99 12.56 11.41 -7.57%
DY 1.97 1.69 2.14 2.24 2.38 2.29 2.02 -1.65%
P/NAPS 1.28 1.46 1.19 1.09 1.05 1.10 1.26 1.05%

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