[MFCB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -8.69%
YoY- 27.77%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,253,916 1,389,412 1,089,536 774,872 642,748 887,368 860,752 6.46%
PBT 471,284 368,012 401,832 347,616 265,972 179,772 171,700 18.30%
Tax -39,100 -59,312 -15,900 -4,908 -4,980 -28,508 -27,952 5.74%
NP 432,184 308,700 385,932 342,708 260,992 151,264 143,748 20.11%
-
NP to SH 381,856 282,192 325,352 293,372 229,612 134,624 126,016 20.27%
-
Tax Rate 8.30% 16.12% 3.96% 1.41% 1.87% 15.86% 16.28% -
Total Cost 821,732 1,080,712 703,604 432,164 381,756 736,104 717,004 2.29%
-
Net Worth 3,158,242 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 17.13%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,158,242 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 17.13%
NOSH 988,352 988,352 988,352 494,176 459,829 417,661 410,903 15.73%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 34.47% 22.22% 35.42% 44.23% 40.61% 17.05% 16.70% -
ROE 12.09% 10.09% 13.44% 14.17% 14.09% 9.80% 10.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 133.00 146.98 115.25 163.59 151.07 223.52 220.49 -8.07%
EPS 40.52 29.84 34.40 61.92 53.96 33.92 32.28 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 2.96 2.56 4.37 3.83 3.46 3.13 1.13%
Adjusted Per Share Value based on latest NOSH - 494,176
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 126.87 140.58 110.24 78.40 65.03 89.78 87.09 6.46%
EPS 38.64 28.55 32.92 29.68 23.23 13.62 12.75 20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1955 2.8311 2.4487 2.0944 1.6487 1.3898 1.2363 17.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.33 3.50 3.72 7.28 4.43 3.85 3.23 -
P/RPS 3.26 2.38 3.23 4.45 2.93 1.72 1.46 14.31%
P/EPS 10.69 11.72 10.81 11.75 8.21 11.35 10.01 1.10%
EY 9.35 8.53 9.25 8.51 12.18 8.81 9.99 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.45 1.67 1.16 1.11 1.03 3.81%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 25/05/22 27/05/21 28/05/20 29/05/19 28/05/18 -
Price 4.87 3.25 3.74 7.60 6.05 3.39 3.55 -
P/RPS 3.66 2.21 3.25 4.65 4.00 1.52 1.61 14.65%
P/EPS 12.02 10.89 10.87 12.27 11.21 10.00 11.00 1.48%
EY 8.32 9.19 9.20 8.15 8.92 10.00 9.09 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.10 1.46 1.74 1.58 0.98 1.13 4.23%

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