[MFCB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 119.05%
YoY- 15.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 645,429 673,006 604,249 401,557 341,942 380,892 434,129 6.82%
PBT 236,107 206,483 226,708 190,610 163,828 74,982 95,042 16.36%
Tax -15,600 -20,289 -8,500 -2,334 -3,247 -12,685 -14,912 0.75%
NP 220,507 186,194 218,208 188,276 160,581 62,297 80,130 18.35%
-
NP to SH 200,819 159,157 182,178 160,661 138,734 55,869 59,941 22.30%
-
Tax Rate 6.61% 9.83% 3.75% 1.22% 1.98% 16.92% 15.69% -
Total Cost 424,922 486,812 386,041 213,281 181,361 318,595 353,999 3.08%
-
Net Worth 3,280,801 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 16.90%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 42,424 37,793 34,031 30,789 25,775 - 7,808 32.55%
Div Payout % 21.13% 23.75% 18.68% 19.16% 18.58% - 13.03% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,280,801 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 16.90%
NOSH 988,352 988,352 988,352 988,352 475,994 420,425 410,906 15.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 34.16% 27.67% 36.11% 46.89% 46.96% 16.36% 18.46% -
ROE 6.12% 5.36% 7.09% 7.37% 8.18% 4.02% 4.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 68.46 71.23 63.92 42.39 79.60 95.81 111.20 -7.75%
EPS 21.30 16.84 19.27 16.96 31.66 14.03 15.35 5.60%
DPS 4.50 4.00 3.60 3.25 6.00 0.00 2.00 14.45%
NAPS 3.48 3.14 2.72 2.30 3.95 3.50 3.29 0.93%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 65.30 68.09 61.14 40.63 34.60 38.54 43.92 6.82%
EPS 20.32 16.10 18.43 16.26 14.04 5.65 6.06 22.31%
DPS 4.29 3.82 3.44 3.12 2.61 0.00 0.79 32.54%
NAPS 3.3195 3.0017 2.6015 2.2046 1.7169 1.4078 1.2996 16.90%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.71 3.07 3.49 3.49 6.28 3.45 3.64 -
P/RPS 6.88 4.31 5.46 8.23 7.89 3.60 3.27 13.18%
P/EPS 22.11 18.22 18.11 20.58 19.45 24.55 23.71 -1.15%
EY 4.52 5.49 5.52 4.86 5.14 4.07 4.22 1.15%
DY 0.96 1.30 1.03 0.93 0.96 0.00 0.55 9.71%
P/NAPS 1.35 0.98 1.28 1.52 1.59 0.99 1.11 3.31%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 18/08/22 19/08/21 19/08/20 22/08/19 28/08/18 -
Price 4.45 3.30 3.52 3.66 7.04 3.83 3.53 -
P/RPS 6.50 4.63 5.51 8.63 8.84 4.00 3.17 12.70%
P/EPS 20.89 19.59 18.26 21.58 21.80 27.25 22.99 -1.58%
EY 4.79 5.10 5.47 4.63 4.59 3.67 4.35 1.61%
DY 1.01 1.21 1.02 0.89 0.85 0.00 0.57 9.99%
P/NAPS 1.28 1.05 1.29 1.59 1.78 1.09 1.07 3.02%

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