[MFCB] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 66.0%
YoY- -6.79%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 604,249 401,557 341,942 380,892 434,129 612,221 415,482 6.43%
PBT 226,708 190,610 163,828 74,982 95,042 122,573 88,302 17.00%
Tax -8,500 -2,334 -3,247 -12,685 -14,912 -26,940 -20,485 -13.63%
NP 218,208 188,276 160,581 62,297 80,130 95,633 67,817 21.49%
-
NP to SH 182,178 160,661 138,734 55,869 59,941 76,767 50,248 23.93%
-
Tax Rate 3.75% 1.22% 1.98% 16.92% 15.69% 21.98% 23.20% -
Total Cost 386,041 213,281 181,361 318,595 353,999 516,588 347,665 1.75%
-
Net Worth 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 1,236,208 870,757 19.76%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 34,031 30,789 25,775 - 7,808 7,630 6,241 32.65%
Div Payout % 18.68% 19.16% 18.58% - 13.03% 9.94% 12.42% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 1,236,208 870,757 19.76%
NOSH 988,352 988,352 475,994 420,425 410,906 381,545 312,099 21.17%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 36.11% 46.89% 46.96% 16.36% 18.46% 15.62% 16.32% -
ROE 7.09% 7.37% 8.18% 4.02% 4.67% 6.21% 5.77% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 63.92 42.39 79.60 95.81 111.20 160.46 133.12 -11.50%
EPS 19.27 16.96 31.66 14.03 15.35 20.12 16.10 3.03%
DPS 3.60 3.25 6.00 0.00 2.00 2.00 2.00 10.28%
NAPS 2.72 2.30 3.95 3.50 3.29 3.24 2.79 -0.42%
Adjusted Per Share Value based on latest NOSH - 420,425
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 61.14 40.63 34.60 38.54 43.92 61.94 42.04 6.43%
EPS 18.43 16.26 14.04 5.65 6.06 7.77 5.08 23.94%
DPS 3.44 3.12 2.61 0.00 0.79 0.77 0.63 32.68%
NAPS 2.6015 2.2046 1.7169 1.4078 1.2996 1.2508 0.881 19.76%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.49 3.49 6.28 3.45 3.64 3.94 1.76 -
P/RPS 5.46 8.23 7.89 3.60 3.27 2.46 1.32 26.68%
P/EPS 18.11 20.58 19.45 24.55 23.71 19.58 10.93 8.77%
EY 5.52 4.86 5.14 4.07 4.22 5.11 9.15 -8.07%
DY 1.03 0.93 0.96 0.00 0.55 0.51 1.14 -1.67%
P/NAPS 1.28 1.52 1.59 0.99 1.11 1.22 0.63 12.53%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 19/08/21 19/08/20 22/08/19 28/08/18 25/08/17 29/08/16 -
Price 3.52 3.66 7.04 3.83 3.53 3.53 2.06 -
P/RPS 5.51 8.63 8.84 4.00 3.17 2.20 1.55 23.52%
P/EPS 18.26 21.58 21.80 27.25 22.99 17.54 12.80 6.09%
EY 5.47 4.63 4.59 3.67 4.35 5.70 7.82 -5.78%
DY 1.02 0.89 0.85 0.00 0.57 0.57 0.97 0.84%
P/NAPS 1.29 1.59 1.78 1.09 1.07 1.09 0.74 9.70%

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