[MFCB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -30.99%
YoY- 70.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 213,971 211,213 181,255 160,687 195,531 125,510 159,050 21.75%
PBT 116,138 109,031 97,335 66,493 94,490 18,932 30,039 145.32%
Tax -6,263 -1,277 -2,002 -1,245 4,065 -3,364 -5,558 8.24%
NP 109,875 107,754 95,333 65,248 98,555 15,568 24,481 170.85%
-
NP to SH 93,052 89,504 81,331 57,403 83,176 14,623 22,213 158.73%
-
Tax Rate 5.39% 1.17% 2.06% 1.87% -4.30% 17.77% 18.50% -
Total Cost 104,096 103,459 85,922 95,439 96,976 109,942 134,569 -15.66%
-
Net Worth 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 24.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 30,789 - 25,775 - 24,136 - - -
Div Payout % 33.09% - 31.69% - 29.02% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,932,610 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 24.36%
NOSH 494,176 494,176 475,994 459,829 437,425 425,557 420,425 11.32%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 51.35% 51.02% 52.60% 40.61% 50.40% 12.40% 15.39% -
ROE 4.81% 5.01% 4.79% 3.52% 5.47% 1.03% 1.60% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.17 47.07 42.19 37.77 48.61 31.42 40.01 8.38%
EPS 19.64 19.95 18.93 13.49 20.67 3.66 5.59 130.23%
DPS 6.50 0.00 6.00 0.00 6.00 0.00 0.00 -
NAPS 4.08 3.98 3.95 3.83 3.78 3.55 3.50 10.71%
Adjusted Per Share Value based on latest NOSH - 459,829
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.65 21.37 18.34 16.26 19.78 12.70 16.09 21.77%
EPS 9.41 9.06 8.23 5.81 8.42 1.48 2.25 158.45%
DPS 3.12 0.00 2.61 0.00 2.44 0.00 0.00 -
NAPS 1.9554 1.8069 1.7169 1.6487 1.5385 1.4346 1.4078 24.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.90 7.18 6.28 4.43 5.11 4.08 3.45 -
P/RPS 15.27 15.25 14.88 11.73 10.51 12.98 8.62 46.15%
P/EPS 35.12 35.99 33.17 32.83 24.71 111.44 61.74 -31.22%
EY 2.85 2.78 3.01 3.05 4.05 0.90 1.62 45.48%
DY 0.94 0.00 0.96 0.00 1.17 0.00 0.00 -
P/NAPS 1.69 1.80 1.59 1.16 1.35 1.15 0.99 42.60%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 19/11/20 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 -
Price 7.69 7.35 7.04 6.05 5.30 4.75 3.83 -
P/RPS 17.02 15.61 16.69 16.02 10.90 15.12 9.57 46.53%
P/EPS 39.15 36.85 37.19 44.84 25.63 129.74 68.55 -31.04%
EY 2.55 2.71 2.69 2.23 3.90 0.77 1.46 44.78%
DY 0.85 0.00 0.85 0.00 1.13 0.00 0.00 -
P/NAPS 1.88 1.85 1.78 1.58 1.40 1.34 1.09 43.58%

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