[MFCB] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 33.32%
YoY- 88.93%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,408,392 1,117,365 826,741 662,983 820,882 968,662 1,110,571 4.03%
PBT 470,344 575,836 415,779 277,250 177,380 200,282 233,896 12.34%
Tax -26,631 -14,932 -9,874 -2,546 -35,681 -33,587 -48,842 -9.61%
NP 443,713 560,904 405,905 274,704 141,699 166,695 185,054 15.68%
-
NP to SH 373,783 483,847 343,217 236,533 125,194 121,510 147,260 16.78%
-
Tax Rate 5.66% 2.59% 2.37% 0.92% 20.12% 16.77% 20.88% -
Total Cost 964,679 556,461 420,836 388,279 679,183 801,967 925,517 0.69%
-
Net Worth 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 1,235,465 15.71%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 74,187 67,171 61,578 49,912 7,872 15,613 17,991 26.61%
Div Payout % 19.85% 13.88% 17.94% 21.10% 6.29% 12.85% 12.22% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 1,235,465 15.71%
NOSH 988,352 988,352 988,352 475,994 420,425 410,906 381,316 17.19%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 31.50% 50.20% 49.10% 41.43% 17.26% 17.21% 16.66% -
ROE 12.60% 18.82% 15.75% 13.94% 9.00% 9.46% 11.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 149.06 118.20 87.27 154.33 206.49 248.12 291.25 -10.55%
EPS 39.56 51.18 36.23 55.06 31.49 31.12 38.62 0.40%
DPS 7.85 7.10 6.50 11.62 2.00 4.00 4.72 8.84%
NAPS 3.14 2.72 2.30 3.95 3.50 3.29 3.24 -0.52%
Adjusted Per Share Value based on latest NOSH - 475,994
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 142.50 113.05 83.65 67.08 83.06 98.01 112.37 4.03%
EPS 37.82 48.95 34.73 23.93 12.67 12.29 14.90 16.78%
DPS 7.51 6.80 6.23 5.05 0.80 1.58 1.82 26.63%
NAPS 3.0017 2.6015 2.2046 1.7169 1.4078 1.2996 1.25 15.71%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.07 3.49 3.49 6.28 3.45 3.64 3.94 -
P/RPS 2.06 2.95 4.00 4.07 1.67 1.47 1.35 7.29%
P/EPS 7.76 6.82 9.63 11.41 10.96 11.70 10.20 -4.45%
EY 12.89 14.67 10.38 8.77 9.13 8.55 9.80 4.67%
DY 2.56 2.03 1.86 1.85 0.58 1.10 1.20 13.45%
P/NAPS 0.98 1.28 1.52 1.59 0.99 1.11 1.22 -3.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 18/08/22 19/08/21 19/08/20 22/08/19 28/08/18 25/08/17 -
Price 3.30 3.52 3.66 7.04 3.83 3.53 3.53 -
P/RPS 2.21 2.98 4.19 4.56 1.85 1.42 1.21 10.55%
P/EPS 8.34 6.88 10.10 12.79 12.16 11.34 9.14 -1.51%
EY 11.99 14.54 9.90 7.82 8.22 8.82 10.94 1.53%
DY 2.38 2.02 1.78 1.65 0.52 1.13 1.34 10.04%
P/NAPS 1.05 1.29 1.59 1.78 1.09 1.07 1.09 -0.62%

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