[MFCB] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.46%
YoY- 34.43%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 325,653 347,353 363,857 371,529 331,865 272,384 280,619 10.46%
PBT 114,480 92,003 117,453 146,408 126,250 100,458 240,988 -39.20%
Tax -5,461 -14,828 -1,614 -4,728 -4,525 -3,975 -4,406 15.43%
NP 109,019 77,175 115,839 141,680 121,725 96,483 236,582 -40.42%
-
NP to SH 88,609 70,548 95,170 119,456 100,840 81,338 212,806 -44.32%
-
Tax Rate 4.77% 16.12% 1.37% 3.23% 3.58% 3.96% 1.83% -
Total Cost 216,634 270,178 248,018 229,849 210,140 175,901 44,037 190.09%
-
Net Worth 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 15.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 37,793 - 36,394 - 34,031 - 33,140 9.18%
Div Payout % 42.65% - 38.24% - 33.75% - 15.57% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,966,760 2,798,105 2,750,840 2,750,840 2,571,232 2,420,200 2,395,603 15.36%
NOSH 988,352 988,352 988,352 988,352 988,352 988,352 988,352 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 33.48% 22.22% 31.84% 38.13% 36.68% 35.42% 84.31% -
ROE 2.99% 2.52% 3.46% 4.34% 3.92% 3.36% 8.88% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.47 36.75 38.49 39.30 35.11 28.81 29.64 10.61%
EPS 9.38 7.46 10.07 12.64 10.67 8.60 22.47 -44.23%
DPS 4.00 0.00 3.85 0.00 3.60 0.00 3.50 9.33%
NAPS 3.14 2.96 2.91 2.91 2.72 2.56 2.53 15.53%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.95 35.14 36.81 37.59 33.58 27.56 28.39 10.47%
EPS 8.97 7.14 9.63 12.09 10.20 8.23 21.53 -44.30%
DPS 3.82 0.00 3.68 0.00 3.44 0.00 3.35 9.17%
NAPS 3.0017 2.8311 2.7833 2.7833 2.6015 2.4487 2.4238 15.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.07 3.50 3.32 3.30 3.49 3.72 3.50 -
P/RPS 8.91 9.53 8.63 8.40 9.94 12.91 11.81 -17.16%
P/EPS 32.74 46.90 32.98 26.11 32.72 43.24 15.57 64.35%
EY 3.05 2.13 3.03 3.83 3.06 2.31 6.42 -39.19%
DY 1.30 0.00 1.16 0.00 1.03 0.00 1.00 19.17%
P/NAPS 0.98 1.18 1.14 1.13 1.28 1.45 1.38 -20.45%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 27/02/23 17/11/22 18/08/22 25/05/22 25/02/22 -
Price 3.30 3.25 3.68 3.28 3.52 3.74 3.60 -
P/RPS 9.57 8.84 9.56 8.35 10.03 12.98 12.15 -14.74%
P/EPS 35.19 43.55 36.55 25.96 33.00 43.47 16.02 69.22%
EY 2.84 2.30 2.74 3.85 3.03 2.30 6.24 -40.91%
DY 1.21 0.00 1.05 0.00 1.02 0.00 0.97 15.92%
P/NAPS 1.05 1.10 1.26 1.13 1.29 1.46 1.42 -18.27%

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