[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 58.08%
YoY- 21.31%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,017,434 645,429 313,479 1,317,635 993,386 673,006 347,353 104.31%
PBT 362,871 236,107 117,821 476,788 338,015 206,483 92,003 149.00%
Tax -18,419 -15,600 -9,775 -25,148 -24,717 -20,289 -14,828 15.50%
NP 344,452 220,507 108,046 451,640 313,298 186,194 77,175 170.34%
-
NP to SH 317,463 200,819 95,464 383,708 261,688 159,157 70,548 171.82%
-
Tax Rate 5.08% 6.61% 8.30% 5.27% 7.31% 9.83% 16.12% -
Total Cost 672,982 424,922 205,433 865,995 680,088 486,812 270,178 83.44%
-
Net Worth 2,997,725 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 4.68%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 42,420 42,424 - 77,777 37,725 37,793 - -
Div Payout % 13.36% 21.13% - 20.27% 14.42% 23.75% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,997,725 3,280,801 3,158,242 3,054,539 3,036,910 2,966,760 2,798,105 4.68%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 33.85% 34.16% 34.47% 34.28% 31.54% 27.67% 22.22% -
ROE 10.59% 6.12% 3.02% 12.56% 8.62% 5.36% 2.52% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 107.93 68.46 33.25 139.76 105.33 71.23 36.75 104.67%
EPS 33.67 21.30 10.13 40.65 27.71 16.84 7.46 172.36%
DPS 4.50 4.50 0.00 8.25 4.00 4.00 0.00 -
NAPS 3.18 3.48 3.35 3.24 3.22 3.14 2.96 4.88%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 102.94 65.30 31.72 133.32 100.51 68.09 35.14 104.33%
EPS 32.12 20.32 9.66 38.82 26.48 16.10 7.14 171.76%
DPS 4.29 4.29 0.00 7.87 3.82 3.82 0.00 -
NAPS 3.0331 3.3195 3.1955 3.0905 3.0727 3.0017 2.8311 4.68%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.40 4.71 4.33 3.69 3.40 3.07 3.50 -
P/RPS 4.08 6.88 13.02 2.64 3.23 4.31 9.53 -43.10%
P/EPS 13.07 22.11 42.76 9.07 12.25 18.22 46.90 -57.23%
EY 7.65 4.52 2.34 11.03 8.16 5.49 2.13 133.97%
DY 1.02 0.96 0.00 2.24 1.18 1.30 0.00 -
P/NAPS 1.38 1.35 1.29 1.14 1.06 0.98 1.18 10.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 23/05/24 28/02/24 29/11/23 24/08/23 24/05/23 -
Price 4.29 4.45 4.87 3.85 3.50 3.30 3.25 -
P/RPS 3.97 6.50 14.65 2.75 3.32 4.63 8.84 -41.27%
P/EPS 12.74 20.89 48.09 9.46 12.61 19.59 43.55 -55.83%
EY 7.85 4.79 2.08 10.57 7.93 5.10 2.30 126.18%
DY 1.05 1.01 0.00 2.14 1.14 1.21 0.00 -
P/NAPS 1.35 1.28 1.45 1.19 1.09 1.05 1.10 14.58%

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