[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -82.41%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,339,635 975,778 604,249 272,384 914,673 634,054 401,557 122.77%
PBT 490,569 373,116 226,708 100,458 539,580 298,750 190,610 87.48%
Tax -14,842 -13,228 -8,500 -3,975 -8,915 -4,360 -2,334 242.08%
NP 475,727 359,888 218,208 96,483 530,665 294,390 188,276 85.20%
-
NP to SH 396,804 301,634 182,178 81,338 462,330 249,524 160,661 82.41%
-
Tax Rate 3.03% 3.55% 3.75% 3.96% 1.65% 1.46% 1.22% -
Total Cost 863,908 615,890 386,041 175,901 384,008 339,664 213,281 153.45%
-
Net Worth 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 16.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 70,425 34,031 34,031 - 63,914 30,789 30,789 73.34%
Div Payout % 17.75% 11.28% 18.68% - 13.82% 12.34% 19.16% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 2,188,394 2,178,921 16.76%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.51% 36.88% 36.11% 35.42% 58.02% 46.43% 46.89% -
ROE 14.42% 10.97% 7.09% 3.36% 19.30% 11.40% 7.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 141.71 103.22 63.92 28.81 96.60 66.93 42.39 123.08%
EPS 41.98 31.91 19.27 8.60 48.81 26.34 16.96 82.68%
DPS 7.45 3.60 3.60 0.00 6.75 3.25 3.25 73.59%
NAPS 2.91 2.91 2.72 2.56 2.53 2.31 2.30 16.92%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.54 98.73 61.14 27.56 92.55 64.15 40.63 122.77%
EPS 40.15 30.52 18.43 8.23 46.78 25.25 16.26 82.38%
DPS 7.13 3.44 3.44 0.00 6.47 3.12 3.12 73.23%
NAPS 2.7833 2.7833 2.6015 2.4487 2.4238 2.2142 2.2046 16.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.32 3.30 3.49 3.72 3.50 3.67 3.49 -
P/RPS 2.34 3.20 5.46 12.91 3.62 5.48 8.23 -56.66%
P/EPS 7.91 10.34 18.11 43.24 7.17 13.93 20.58 -47.04%
EY 12.64 9.67 5.52 2.31 13.95 7.18 4.86 88.79%
DY 2.24 1.09 1.03 0.00 1.93 0.89 0.93 79.39%
P/NAPS 1.14 1.13 1.28 1.45 1.38 1.59 1.52 -17.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 18/08/22 25/05/22 25/02/22 18/11/21 19/08/21 -
Price 3.68 3.28 3.52 3.74 3.60 3.60 3.66 -
P/RPS 2.60 3.18 5.51 12.98 3.73 5.38 8.63 -54.96%
P/EPS 8.77 10.28 18.26 43.47 7.37 13.67 21.58 -45.04%
EY 11.41 9.73 5.47 2.30 13.56 7.32 4.63 82.14%
DY 2.02 1.10 1.02 0.00 1.88 0.90 0.89 72.44%
P/NAPS 1.26 1.13 1.29 1.46 1.42 1.56 1.59 -14.32%

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