[MFCB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.19%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,357,243 1,256,397 848,025 748,686 727,330 889,555 1,193,719 2.16%
PBT 455,468 614,104 414,888 367,349 144,747 196,892 237,400 11.46%
Tax -26,331 -17,634 -10,623 -459 -30,703 -33,276 -50,386 -10.24%
NP 429,137 596,470 404,265 366,890 114,044 163,616 187,014 14.83%
-
NP to SH 356,858 514,440 342,576 311,414 101,658 119,598 151,423 15.35%
-
Tax Rate 5.78% 2.87% 2.56% 0.12% 21.21% 16.90% 21.22% -
Total Cost 928,106 659,927 443,760 381,796 613,286 725,939 1,006,705 -1.34%
-
Net Worth 3,036,910 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 15.91%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 74,187 67,171 61,578 49,912 7,872 15,613 17,991 26.61%
Div Payout % 20.79% 13.06% 17.98% 16.03% 7.74% 13.06% 11.88% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,036,910 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 15.91%
NOSH 988,352 988,352 988,352 494,176 425,557 411,163 382,722 17.12%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 31.62% 47.47% 47.67% 49.00% 15.68% 18.39% 15.67% -
ROE 11.75% 18.70% 15.65% 17.44% 7.17% 8.90% 12.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 143.91 132.91 89.51 166.86 182.10 227.83 311.90 -12.09%
EPS 37.84 54.42 36.16 69.40 25.45 30.63 39.56 -0.73%
DPS 7.85 7.10 6.50 11.12 2.00 4.00 4.70 8.92%
NAPS 3.22 2.91 2.31 3.98 3.55 3.44 3.27 -0.25%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 137.32 127.12 85.80 75.75 73.59 90.00 120.78 2.16%
EPS 36.11 52.05 34.66 31.51 10.29 12.10 15.32 15.35%
DPS 7.51 6.80 6.23 5.05 0.80 1.58 1.82 26.63%
NAPS 3.0727 2.7833 2.2142 1.8069 1.4346 1.3589 1.2663 15.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.40 3.30 3.67 7.18 4.08 3.40 3.54 -
P/RPS 2.36 2.48 4.10 4.30 2.24 1.49 1.13 13.05%
P/EPS 8.99 6.06 10.15 10.35 16.03 11.10 8.95 0.07%
EY 11.13 16.49 9.85 9.67 6.24 9.01 11.18 -0.07%
DY 2.31 2.15 1.77 1.55 0.49 1.18 1.33 9.63%
P/NAPS 1.06 1.13 1.59 1.80 1.15 0.99 1.08 -0.31%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 17/11/22 18/11/21 19/11/20 18/11/19 27/11/18 27/11/17 -
Price 3.50 3.28 3.60 7.35 4.75 3.33 3.50 -
P/RPS 2.43 2.47 4.02 4.40 2.61 1.46 1.12 13.77%
P/EPS 9.25 6.03 9.96 10.59 18.66 10.87 8.85 0.73%
EY 10.81 16.59 10.04 9.44 5.36 9.20 11.30 -0.73%
DY 2.24 2.16 1.81 1.51 0.42 1.20 1.34 8.93%
P/NAPS 1.09 1.13 1.56 1.85 1.34 0.97 1.07 0.30%

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