[MFCB] YoY TTM 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- -18.8%
YoY- -15.0%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,256,397 848,025 748,686 727,330 889,555 1,193,719 789,699 8.04%
PBT 614,104 414,888 367,349 144,747 196,892 237,400 174,338 23.33%
Tax -17,634 -10,623 -459 -30,703 -33,276 -50,386 -40,109 -12.79%
NP 596,470 404,265 366,890 114,044 163,616 187,014 134,229 28.20%
-
NP to SH 514,440 342,576 311,414 101,658 119,598 151,423 97,617 31.90%
-
Tax Rate 2.87% 2.56% 0.12% 21.21% 16.90% 21.22% 23.01% -
Total Cost 659,927 443,760 381,796 613,286 725,939 1,006,705 655,470 0.11%
-
Net Worth 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 668,944 26.56%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 67,171 61,578 49,912 7,872 15,613 17,991 17,369 25.27%
Div Payout % 13.06% 17.98% 16.03% 7.74% 13.06% 11.88% 17.79% -
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 1,251,501 668,944 26.56%
NOSH 988,352 988,352 494,176 425,557 411,163 382,722 334,472 19.78%
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 47.47% 47.67% 49.00% 15.68% 18.39% 15.67% 17.00% -
ROE 18.70% 15.65% 17.44% 7.17% 8.90% 12.10% 14.59% -
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 132.91 89.51 166.86 182.10 227.83 311.90 236.10 -9.12%
EPS 54.42 36.16 69.40 25.45 30.63 39.56 29.19 10.93%
DPS 7.10 6.50 11.12 2.00 4.00 4.70 5.19 5.35%
NAPS 2.91 2.31 3.98 3.55 3.44 3.27 2.00 6.44%
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 127.12 85.80 75.75 73.59 90.00 120.78 79.90 8.04%
EPS 52.05 34.66 31.51 10.29 12.10 15.32 9.88 31.89%
DPS 6.80 6.23 5.05 0.80 1.58 1.82 1.76 25.25%
NAPS 2.7833 2.2142 1.8069 1.4346 1.3589 1.2663 0.6768 26.56%
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 2.48 4.10 4.30 2.24 1.49 1.13 0.84 19.76%
P/EPS 6.06 10.15 10.35 16.03 11.10 8.95 6.82 -1.94%
EY 16.49 9.85 9.67 6.24 9.01 11.18 14.67 1.96%
DY 2.15 1.77 1.55 0.49 1.18 1.33 2.61 -3.17%
P/NAPS 1.13 1.59 1.80 1.15 0.99 1.08 1.00 2.05%
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 2.47 4.02 4.40 2.61 1.46 1.12 0.99 16.45%
P/EPS 6.03 9.96 10.59 18.66 10.87 8.85 8.02 -4.63%
EY 16.59 10.04 9.44 5.36 9.20 11.30 12.47 4.87%
DY 2.16 1.81 1.51 0.42 1.20 1.34 2.22 -0.45%
P/NAPS 1.13 1.56 1.85 1.34 0.97 1.07 1.17 -0.57%

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