[MFCB] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -3.17%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,290,058 1,408,392 1,117,365 826,741 662,983 820,882 968,662 4.88%
PBT 506,412 470,344 575,836 415,779 277,250 177,380 200,282 16.70%
Tax -20,459 -26,631 -14,932 -9,874 -2,546 -35,681 -33,587 -7.92%
NP 485,953 443,713 560,904 405,905 274,704 141,699 166,695 19.50%
-
NP to SH 425,370 373,783 483,847 343,217 236,533 125,194 121,510 23.19%
-
Tax Rate 4.04% 5.66% 2.59% 2.37% 0.92% 20.12% 16.77% -
Total Cost 804,105 964,679 556,461 420,836 388,279 679,183 801,967 0.04%
-
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 82,491 74,187 67,171 61,578 49,912 7,872 15,613 31.94%
Div Payout % 19.39% 19.85% 13.88% 17.94% 21.10% 6.29% 12.85% -
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 37.67% 31.50% 50.20% 49.10% 41.43% 17.26% 17.21% -
ROE 12.97% 12.60% 18.82% 15.75% 13.94% 9.00% 9.46% -
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 136.84 149.06 118.20 87.27 154.33 206.49 248.12 -9.43%
EPS 45.12 39.56 51.18 36.23 55.06 31.49 31.12 6.38%
DPS 8.75 7.85 7.10 6.50 11.62 2.00 4.00 13.92%
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 130.53 142.50 113.05 83.65 67.08 83.06 98.01 4.88%
EPS 43.04 37.82 48.95 34.73 23.93 12.67 12.29 23.20%
DPS 8.35 7.51 6.80 6.23 5.05 0.80 1.58 31.94%
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 3.44 2.06 2.95 4.00 4.07 1.67 1.47 15.20%
P/EPS 10.44 7.76 6.82 9.63 11.41 10.96 11.70 -1.87%
EY 9.58 12.89 14.67 10.38 8.77 9.13 8.55 1.91%
DY 1.86 2.56 2.03 1.86 1.85 0.58 1.10 9.14%
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 3.25 2.21 2.98 4.19 4.56 1.85 1.42 14.78%
P/EPS 9.86 8.34 6.88 10.10 12.79 12.16 11.34 -2.30%
EY 10.14 11.99 14.54 9.90 7.82 8.22 8.82 2.34%
DY 1.97 2.38 2.02 1.78 1.65 0.52 1.13 9.69%
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