[MFCB] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 5.58%
YoY- 109.08%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,317,635 1,339,635 914,673 767,126 701,933 874,119 910,862 6.34%
PBT 476,788 490,569 539,580 388,997 188,404 197,440 192,935 16.26%
Tax -25,148 -14,842 -8,915 -10,787 -11,984 -37,908 -35,225 -5.45%
NP 451,640 475,727 530,665 378,210 176,420 159,532 157,710 19.15%
-
NP to SH 383,708 396,804 462,330 321,290 153,668 129,266 138,336 18.52%
-
Tax Rate 5.27% 3.03% 1.65% 2.77% 6.36% 19.20% 18.26% -
Total Cost 865,995 863,908 384,008 388,916 525,513 714,587 753,152 2.35%
-
Net Worth 3,054,539 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 16.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 77,777 70,425 63,914 59,209 24,136 15,745 15,611 30.67%
Div Payout % 20.27% 17.75% 13.82% 18.43% 15.71% 12.18% 11.28% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,054,539 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 16.49%
NOSH 988,352 988,352 988,352 494,176 437,425 417,325 410,785 15.74%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 34.28% 35.51% 58.02% 49.30% 25.13% 18.25% 17.31% -
ROE 12.56% 14.42% 19.30% 16.62% 10.11% 9.63% 11.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 139.76 141.71 96.60 161.95 174.49 222.06 233.39 -8.18%
EPS 40.65 41.98 48.81 70.58 37.40 33.03 36.02 2.03%
DPS 8.25 7.45 6.75 12.50 6.00 4.00 4.00 12.81%
NAPS 3.24 2.91 2.53 4.08 3.78 3.41 3.13 0.57%
Adjusted Per Share Value based on latest NOSH - 494,176
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 133.32 135.54 92.55 77.62 71.02 88.44 92.16 6.34%
EPS 38.82 40.15 46.78 32.51 15.55 13.08 14.00 18.51%
DPS 7.87 7.13 6.47 5.99 2.44 1.59 1.58 30.66%
NAPS 3.0905 2.7833 2.4238 1.9554 1.5385 1.3582 1.236 16.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.69 3.32 3.50 6.90 5.11 3.10 3.67 -
P/RPS 2.64 2.34 3.62 4.26 2.93 1.40 1.57 9.04%
P/EPS 9.07 7.91 7.17 10.17 13.38 9.44 10.35 -2.17%
EY 11.03 12.64 13.95 9.83 7.48 10.59 9.66 2.23%
DY 2.24 2.24 1.93 1.81 1.17 1.29 1.09 12.74%
P/NAPS 1.14 1.14 1.38 1.69 1.35 0.91 1.17 -0.43%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 25/02/20 27/02/19 23/02/18 -
Price 3.85 3.68 3.60 7.69 5.30 3.88 3.60 -
P/RPS 2.75 2.60 3.73 4.75 3.04 1.75 1.54 10.14%
P/EPS 9.46 8.77 7.37 11.34 13.87 11.82 10.16 -1.18%
EY 10.57 11.41 13.56 8.82 7.21 8.46 9.85 1.18%
DY 2.14 2.02 1.88 1.63 1.13 1.03 1.11 11.55%
P/NAPS 1.19 1.26 1.42 1.88 1.40 1.14 1.15 0.57%

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