[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 65.57%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 673,006 347,353 1,339,635 975,778 604,249 272,384 914,673 -18.54%
PBT 206,483 92,003 490,569 373,116 226,708 100,458 539,580 -47.38%
Tax -20,289 -14,828 -14,842 -13,228 -8,500 -3,975 -8,915 73.27%
NP 186,194 77,175 475,727 359,888 218,208 96,483 530,665 -50.34%
-
NP to SH 159,157 70,548 396,804 301,634 182,178 81,338 462,330 -50.97%
-
Tax Rate 9.83% 16.12% 3.03% 3.55% 3.75% 3.96% 1.65% -
Total Cost 486,812 270,178 863,908 615,890 386,041 175,901 384,008 17.18%
-
Net Worth 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 15.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 37,793 - 70,425 34,031 34,031 - 63,914 -29.61%
Div Payout % 23.75% - 17.75% 11.28% 18.68% - 13.82% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 15.36%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 27.67% 22.22% 35.51% 36.88% 36.11% 35.42% 58.02% -
ROE 5.36% 2.52% 14.42% 10.97% 7.09% 3.36% 19.30% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 71.23 36.75 141.71 103.22 63.92 28.81 96.60 -18.42%
EPS 16.84 7.46 41.98 31.91 19.27 8.60 48.81 -50.90%
DPS 4.00 0.00 7.45 3.60 3.60 0.00 6.75 -29.51%
NAPS 3.14 2.96 2.91 2.91 2.72 2.56 2.53 15.53%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 68.09 35.14 135.54 98.73 61.14 27.56 92.55 -18.54%
EPS 16.10 7.14 40.15 30.52 18.43 8.23 46.78 -50.98%
DPS 3.82 0.00 7.13 3.44 3.44 0.00 6.47 -29.68%
NAPS 3.0017 2.8311 2.7833 2.7833 2.6015 2.4487 2.4238 15.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.07 3.50 3.32 3.30 3.49 3.72 3.50 -
P/RPS 4.31 9.53 2.34 3.20 5.46 12.91 3.62 12.37%
P/EPS 18.22 46.90 7.91 10.34 18.11 43.24 7.17 86.53%
EY 5.49 2.13 12.64 9.67 5.52 2.31 13.95 -46.38%
DY 1.30 0.00 2.24 1.09 1.03 0.00 1.93 -23.21%
P/NAPS 0.98 1.18 1.14 1.13 1.28 1.45 1.38 -20.45%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 27/02/23 17/11/22 18/08/22 25/05/22 25/02/22 -
Price 3.30 3.25 3.68 3.28 3.52 3.74 3.60 -
P/RPS 4.63 8.84 2.60 3.18 5.51 12.98 3.73 15.54%
P/EPS 19.59 43.55 8.77 10.28 18.26 43.47 7.37 92.23%
EY 5.10 2.30 11.41 9.73 5.47 2.30 13.56 -47.98%
DY 1.21 0.00 2.02 1.10 1.02 0.00 1.88 -25.51%
P/NAPS 1.05 1.10 1.26 1.13 1.29 1.46 1.42 -18.27%

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