[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 64.42%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 645,429 313,479 1,317,635 993,386 673,006 347,353 1,339,635 -38.56%
PBT 236,107 117,821 476,788 338,015 206,483 92,003 490,569 -38.61%
Tax -15,600 -9,775 -25,148 -24,717 -20,289 -14,828 -14,842 3.37%
NP 220,507 108,046 451,640 313,298 186,194 77,175 475,727 -40.13%
-
NP to SH 200,819 95,464 383,708 261,688 159,157 70,548 396,804 -36.51%
-
Tax Rate 6.61% 8.30% 5.27% 7.31% 9.83% 16.12% 3.03% -
Total Cost 424,922 205,433 865,995 680,088 486,812 270,178 863,908 -37.71%
-
Net Worth 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 12.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 42,424 - 77,777 37,725 37,793 - 70,425 -28.69%
Div Payout % 21.13% - 20.27% 14.42% 23.75% - 17.75% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 2,750,840 12.47%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 34.16% 34.47% 34.28% 31.54% 27.67% 22.22% 35.51% -
ROE 6.12% 3.02% 12.56% 8.62% 5.36% 2.52% 14.42% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 68.46 33.25 139.76 105.33 71.23 36.75 141.71 -38.45%
EPS 21.30 10.13 40.65 27.71 16.84 7.46 41.98 -36.41%
DPS 4.50 0.00 8.25 4.00 4.00 0.00 7.45 -28.56%
NAPS 3.48 3.35 3.24 3.22 3.14 2.96 2.91 12.67%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 65.30 31.72 133.32 100.51 68.09 35.14 135.54 -38.57%
EPS 20.32 9.66 38.82 26.48 16.10 7.14 40.15 -36.51%
DPS 4.29 0.00 7.87 3.82 3.82 0.00 7.13 -28.75%
NAPS 3.3195 3.1955 3.0905 3.0727 3.0017 2.8311 2.7833 12.47%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.71 4.33 3.69 3.40 3.07 3.50 3.32 -
P/RPS 6.88 13.02 2.64 3.23 4.31 9.53 2.34 105.36%
P/EPS 22.11 42.76 9.07 12.25 18.22 46.90 7.91 98.55%
EY 4.52 2.34 11.03 8.16 5.49 2.13 12.64 -49.65%
DY 0.96 0.00 2.24 1.18 1.30 0.00 2.24 -43.18%
P/NAPS 1.35 1.29 1.14 1.06 0.98 1.18 1.14 11.94%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 28/02/24 29/11/23 24/08/23 24/05/23 27/02/23 -
Price 4.45 4.87 3.85 3.50 3.30 3.25 3.68 -
P/RPS 6.50 14.65 2.75 3.32 4.63 8.84 2.60 84.30%
P/EPS 20.89 48.09 9.46 12.61 19.59 43.55 8.77 78.45%
EY 4.79 2.08 10.57 7.93 5.10 2.30 11.41 -43.96%
DY 1.01 0.00 2.14 1.14 1.21 0.00 2.02 -37.03%
P/NAPS 1.28 1.45 1.19 1.09 1.05 1.10 1.26 1.05%

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