[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 117.99%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 553,155 341,942 160,687 701,933 506,402 380,892 221,842 83.57%
PBT 272,859 163,828 66,493 188,404 93,914 74,982 44,943 231.70%
Tax -4,524 -3,247 -1,245 -11,984 -16,049 -12,685 -7,127 -26.07%
NP 268,335 160,581 65,248 176,420 77,865 62,297 37,816 267.94%
-
NP to SH 228,238 138,734 57,403 153,668 70,492 55,869 33,656 257.02%
-
Tax Rate 1.66% 1.98% 1.87% 6.36% 17.09% 16.92% 15.86% -
Total Cost 284,820 181,361 95,439 525,513 428,537 318,595 184,026 33.69%
-
Net Worth 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 19.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 26,921 25,775 - 24,136 - - - -
Div Payout % 11.80% 18.58% - 15.71% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 19.06%
NOSH 494,176 475,994 459,829 437,425 425,557 420,425 417,661 11.83%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 48.51% 46.96% 40.61% 25.13% 15.38% 16.36% 17.05% -
ROE 12.78% 8.18% 3.52% 10.11% 4.97% 4.02% 2.45% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 123.28 79.60 37.77 174.49 126.79 95.81 55.88 69.22%
EPS 50.83 31.66 13.49 37.40 17.50 14.03 8.48 228.90%
DPS 6.00 6.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.98 3.95 3.83 3.78 3.55 3.50 3.46 9.75%
Adjusted Per Share Value based on latest NOSH - 437,425
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.97 34.60 16.26 71.02 51.24 38.54 22.45 83.55%
EPS 23.09 14.04 5.81 15.55 7.13 5.65 3.41 256.67%
DPS 2.72 2.61 0.00 2.44 0.00 0.00 0.00 -
NAPS 1.8069 1.7169 1.6487 1.5385 1.4346 1.4078 1.3898 19.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.18 6.28 4.43 5.11 4.08 3.45 3.85 -
P/RPS 5.82 7.89 11.73 2.93 3.22 3.60 6.89 -10.61%
P/EPS 14.12 19.45 32.83 13.38 23.12 24.55 45.41 -54.00%
EY 7.08 5.14 3.05 7.48 4.33 4.07 2.20 117.51%
DY 0.84 0.96 0.00 1.17 0.00 0.00 0.00 -
P/NAPS 1.80 1.59 1.16 1.35 1.15 0.99 1.11 37.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 29/05/19 -
Price 7.35 7.04 6.05 5.30 4.75 3.83 3.39 -
P/RPS 5.96 8.84 16.02 3.04 3.75 4.00 6.07 -1.20%
P/EPS 14.45 21.80 44.84 13.87 26.91 27.25 39.99 -49.17%
EY 6.92 4.59 2.23 7.21 3.72 3.67 2.50 96.77%
DY 0.82 0.85 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.85 1.78 1.58 1.40 1.34 1.09 0.98 52.56%

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