[MFCB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.16%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 748,686 662,983 640,778 701,933 727,330 820,882 880,773 -10.23%
PBT 367,349 277,250 209,954 188,404 144,747 177,380 198,702 50.46%
Tax -459 -2,546 -6,102 -11,984 -30,703 -35,681 -38,297 -94.72%
NP 366,890 274,704 203,852 176,420 114,044 141,699 160,405 73.33%
-
NP to SH 311,414 236,533 177,415 153,668 101,658 125,194 131,418 77.46%
-
Tax Rate 0.12% 0.92% 2.91% 6.36% 21.21% 20.12% 19.27% -
Total Cost 381,796 388,279 436,926 525,513 613,286 679,183 720,368 -34.43%
-
Net Worth 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 19.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 49,912 49,912 24,136 24,136 7,872 7,872 15,681 115.92%
Div Payout % 16.03% 21.10% 13.60% 15.71% 7.74% 6.29% 11.93% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,785,814 1,696,904 1,629,519 1,520,622 1,417,887 1,391,411 1,373,620 19.06%
NOSH 494,176 475,994 459,829 437,425 425,557 420,425 417,661 11.83%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 49.00% 41.43% 31.81% 25.13% 15.68% 17.26% 18.21% -
ROE 17.44% 13.94% 10.89% 10.11% 7.17% 9.00% 9.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 166.86 154.33 150.61 174.49 182.10 206.49 221.86 -17.25%
EPS 69.40 55.06 41.70 38.20 25.45 31.49 33.10 63.59%
DPS 11.12 11.62 5.67 6.00 2.00 2.00 4.00 97.34%
NAPS 3.98 3.95 3.83 3.78 3.55 3.50 3.46 9.75%
Adjusted Per Share Value based on latest NOSH - 437,425
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 75.75 67.08 64.83 71.02 73.59 83.06 89.12 -10.24%
EPS 31.51 23.93 17.95 15.55 10.29 12.67 13.30 77.43%
DPS 5.05 5.05 2.44 2.44 0.80 0.80 1.59 115.61%
NAPS 1.8069 1.7169 1.6487 1.5385 1.4346 1.4078 1.3898 19.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.18 6.28 4.43 5.11 4.08 3.45 3.85 -
P/RPS 4.30 4.07 2.94 2.93 2.24 1.67 1.74 82.48%
P/EPS 10.35 11.41 10.62 13.38 16.03 10.96 11.63 -7.45%
EY 9.67 8.77 9.41 7.48 6.24 9.13 8.60 8.10%
DY 1.55 1.85 1.28 1.17 0.49 0.58 1.04 30.38%
P/NAPS 1.80 1.59 1.16 1.35 1.15 0.99 1.11 37.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 19/08/20 28/05/20 25/02/20 18/11/19 22/08/19 29/05/19 -
Price 7.35 7.04 6.05 5.30 4.75 3.83 3.39 -
P/RPS 4.40 4.56 4.02 3.04 2.61 1.85 1.53 101.83%
P/EPS 10.59 12.79 14.51 13.87 18.66 12.16 10.24 2.25%
EY 9.44 7.82 6.89 7.21 5.36 8.22 9.76 -2.19%
DY 1.51 1.65 0.94 1.13 0.42 0.52 1.18 17.81%
P/NAPS 1.85 1.78 1.58 1.40 1.34 1.09 0.98 52.56%

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