[MFCB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 26.17%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 975,778 634,054 553,155 506,402 653,191 910,390 630,503 7.54%
PBT 373,116 298,750 272,859 93,914 146,607 177,528 139,753 17.77%
Tax -13,228 -4,360 -4,524 -16,049 -23,254 -35,593 -27,594 -11.52%
NP 359,888 294,390 268,335 77,865 123,353 141,935 112,159 21.43%
-
NP to SH 301,634 249,524 228,238 70,492 98,100 116,838 86,156 23.21%
-
Tax Rate 3.55% 1.46% 1.66% 17.09% 15.86% 20.05% 19.74% -
Total Cost 615,890 339,664 284,820 428,537 529,838 768,455 518,344 2.91%
-
Net Worth 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,248,971 969,968 18.96%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 34,031 30,789 26,921 - 7,808 7,638 6,689 31.12%
Div Payout % 11.28% 12.34% 11.80% - 7.96% 6.54% 7.76% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,248,971 969,968 18.96%
NOSH 988,352 988,352 494,176 425,557 411,163 381,948 401,900 16.17%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 36.88% 46.43% 48.51% 15.38% 18.88% 15.59% 17.79% -
ROE 10.97% 11.40% 12.78% 4.97% 7.30% 9.35% 8.88% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 103.22 66.93 123.28 126.79 167.30 238.35 188.51 -9.54%
EPS 31.91 26.34 50.83 17.50 25.12 30.59 25.76 3.63%
DPS 3.60 3.25 6.00 0.00 2.00 2.00 2.00 10.28%
NAPS 2.91 2.31 3.98 3.55 3.44 3.27 2.90 0.05%
Adjusted Per Share Value based on latest NOSH - 425,557
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 98.73 64.15 55.97 51.24 66.09 92.11 63.79 7.54%
EPS 30.52 25.25 23.09 7.13 9.93 11.82 8.72 23.20%
DPS 3.44 3.12 2.72 0.00 0.79 0.77 0.68 31.00%
NAPS 2.7833 2.2142 1.8069 1.4346 1.3589 1.2637 0.9814 18.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.30 3.67 7.18 4.08 3.40 3.54 1.99 -
P/RPS 3.20 5.48 5.82 3.22 2.03 1.49 1.06 20.20%
P/EPS 10.34 13.93 14.12 23.12 13.53 11.57 7.73 4.96%
EY 9.67 7.18 7.08 4.33 7.39 8.64 12.94 -4.73%
DY 1.09 0.89 0.84 0.00 0.59 0.56 1.01 1.27%
P/NAPS 1.13 1.59 1.80 1.15 0.99 1.08 0.69 8.56%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 18/11/21 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 -
Price 3.28 3.60 7.35 4.75 3.33 3.50 2.34 -
P/RPS 3.18 5.38 5.96 3.75 1.99 1.47 1.24 16.98%
P/EPS 10.28 13.67 14.45 26.91 13.25 11.44 9.08 2.08%
EY 9.73 7.32 6.92 3.72 7.55 8.74 11.01 -2.03%
DY 1.10 0.90 0.82 0.00 0.60 0.57 0.85 4.38%
P/NAPS 1.13 1.56 1.85 1.34 0.97 1.07 0.81 5.70%

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