[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 31.55%
YoY- -14.17%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 993,386 673,006 347,353 1,339,635 975,778 604,249 272,384 136.74%
PBT 338,015 206,483 92,003 490,569 373,116 226,708 100,458 124.37%
Tax -24,717 -20,289 -14,828 -14,842 -13,228 -8,500 -3,975 237.77%
NP 313,298 186,194 77,175 475,727 359,888 218,208 96,483 119.12%
-
NP to SH 261,688 159,157 70,548 396,804 301,634 182,178 81,338 117.78%
-
Tax Rate 7.31% 9.83% 16.12% 3.03% 3.55% 3.75% 3.96% -
Total Cost 680,088 486,812 270,178 863,908 615,890 386,041 175,901 146.13%
-
Net Worth 3,036,910 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 16.32%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,725 37,793 - 70,425 34,031 34,031 - -
Div Payout % 14.42% 23.75% - 17.75% 11.28% 18.68% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,036,910 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 16.32%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.54% 27.67% 22.22% 35.51% 36.88% 36.11% 35.42% -
ROE 8.62% 5.36% 2.52% 14.42% 10.97% 7.09% 3.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 105.33 71.23 36.75 141.71 103.22 63.92 28.81 137.13%
EPS 27.71 16.84 7.46 41.98 31.91 19.27 8.60 117.99%
DPS 4.00 4.00 0.00 7.45 3.60 3.60 0.00 -
NAPS 3.22 3.14 2.96 2.91 2.91 2.72 2.56 16.50%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 100.51 68.09 35.14 135.54 98.73 61.14 27.56 136.74%
EPS 26.48 16.10 7.14 40.15 30.52 18.43 8.23 117.78%
DPS 3.82 3.82 0.00 7.13 3.44 3.44 0.00 -
NAPS 3.0727 3.0017 2.8311 2.7833 2.7833 2.6015 2.4487 16.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.40 3.07 3.50 3.32 3.30 3.49 3.72 -
P/RPS 3.23 4.31 9.53 2.34 3.20 5.46 12.91 -60.26%
P/EPS 12.25 18.22 46.90 7.91 10.34 18.11 43.24 -56.83%
EY 8.16 5.49 2.13 12.64 9.67 5.52 2.31 131.76%
DY 1.18 1.30 0.00 2.24 1.09 1.03 0.00 -
P/NAPS 1.06 0.98 1.18 1.14 1.13 1.28 1.45 -18.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 24/05/23 27/02/23 17/11/22 18/08/22 25/05/22 -
Price 3.50 3.30 3.25 3.68 3.28 3.52 3.74 -
P/RPS 3.32 4.63 8.84 2.60 3.18 5.51 12.98 -59.67%
P/EPS 12.61 19.59 43.55 8.77 10.28 18.26 43.47 -56.14%
EY 7.93 5.10 2.30 11.41 9.73 5.47 2.30 128.05%
DY 1.14 1.21 0.00 2.02 1.10 1.02 0.00 -
P/NAPS 1.09 1.05 1.10 1.26 1.13 1.29 1.46 -17.68%

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