[MFCB] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 19.01%
YoY- 28.21%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 372,005 331,950 313,479 324,249 320,380 325,653 347,353 4.66%
PBT 126,764 118,286 117,821 138,773 131,532 114,480 92,003 23.74%
Tax -2,819 -5,825 -9,775 -431 -4,428 -5,461 -14,828 -66.83%
NP 123,945 112,461 108,046 138,342 127,104 109,019 77,175 37.02%
-
NP to SH 116,644 105,355 95,464 122,020 102,531 88,609 70,548 39.69%
-
Tax Rate 2.22% 4.92% 8.30% 0.31% 3.37% 4.77% 16.12% -
Total Cost 248,060 219,489 205,433 185,907 193,276 216,634 270,178 -5.52%
-
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 - 42,424 - 40,067 - 37,793 - -
Div Payout % - 40.27% - 32.84% - 42.65% - -
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 33.32% 33.88% 34.47% 42.67% 39.67% 33.48% 22.22% -
ROE 3.89% 3.21% 3.02% 3.99% 3.38% 2.99% 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 39.46 35.21 33.25 34.39 33.97 34.47 36.75 4.84%
EPS 12.37 11.18 10.13 12.94 10.87 9.38 7.46 39.96%
DPS 0.00 4.50 0.00 4.25 0.00 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 37.64 33.59 31.72 32.81 32.42 32.95 35.14 4.67%
EPS 11.80 10.66 9.66 12.35 10.37 8.97 7.14 39.65%
DPS 0.00 4.29 0.00 4.05 0.00 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 11.15 13.38 13.02 10.73 10.01 8.91 9.53 11.00%
P/EPS 35.56 42.15 42.76 28.51 31.28 32.74 46.90 -16.80%
EY 2.81 2.37 2.34 3.51 3.20 3.05 2.13 20.22%
DY 0.00 0.96 0.00 1.15 0.00 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 10.87 12.64 14.65 11.19 10.30 9.57 8.84 14.73%
P/EPS 34.67 39.82 48.09 29.75 32.20 35.19 43.55 -14.06%
EY 2.88 2.51 2.08 3.36 3.11 2.84 2.30 16.12%
DY 0.00 1.01 0.00 1.10 0.00 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