[MFCB] YoY 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- -34.0%
YoY- -21.89%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 331,865 207,839 181,255 159,050 218,941 333,467 197,575 9.02%
PBT 126,250 103,706 97,335 30,039 51,361 66,076 47,993 17.48%
Tax -4,525 -1,107 -2,002 -5,558 -8,174 -15,806 -11,651 -14.57%
NP 121,725 102,599 95,333 24,481 43,187 50,270 36,342 22.30%
-
NP to SH 100,840 87,318 81,331 22,213 28,437 39,390 26,653 24.81%
-
Tax Rate 3.58% 1.07% 2.06% 18.50% 15.91% 23.92% 24.28% -
Total Cost 210,140 105,240 85,922 134,569 175,754 283,197 161,233 4.51%
-
Net Worth 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 1,235,465 870,747 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 7,626 6,241 32.65%
Div Payout % 33.75% 35.26% 31.69% - 27.46% 19.36% 23.42% -
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 1,235,465 870,747 19.76%
NOSH 988,352 988,352 475,994 420,425 410,906 381,316 312,096 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 36.68% 49.36% 52.60% 15.39% 19.73% 15.07% 18.39% -
ROE 3.92% 4.01% 4.79% 1.60% 2.21% 3.19% 3.06% -
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 35.11 21.94 42.19 40.01 56.08 87.45 63.31 -9.35%
EPS 10.67 9.22 18.93 5.59 7.28 10.33 8.54 3.77%
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 33.58 21.03 18.34 16.09 22.15 33.74 19.99 9.02%
EPS 10.20 8.83 8.23 2.25 2.88 3.99 2.70 24.78%
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 1.25 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 9.94 15.91 14.88 8.62 6.49 4.51 2.78 23.64%
P/EPS 32.72 37.86 33.17 61.74 49.97 38.14 20.61 8.00%
EY 3.06 2.64 3.01 1.62 2.00 2.62 4.85 -7.38%
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 10.03 16.68 16.69 9.57 6.29 4.04 3.25 20.65%
P/EPS 33.00 39.71 37.19 68.55 48.46 34.17 24.12 5.36%
EY 3.03 2.52 2.69 1.46 2.06 2.93 4.15 -5.10%
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