[MFCB] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.05%
YoY- 7.36%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 331,950 325,653 331,865 207,839 181,255 159,050 218,941 7.17%
PBT 118,286 114,480 126,250 103,706 97,335 30,039 51,361 14.90%
Tax -5,825 -5,461 -4,525 -1,107 -2,002 -5,558 -8,174 -5.48%
NP 112,461 109,019 121,725 102,599 95,333 24,481 43,187 17.27%
-
NP to SH 105,355 88,609 100,840 87,318 81,331 22,213 28,437 24.36%
-
Tax Rate 4.92% 4.77% 3.58% 1.07% 2.06% 18.50% 15.91% -
Total Cost 219,489 216,634 210,140 105,240 85,922 134,569 175,754 3.76%
-
Net Worth 3,280,801 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 16.90%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 42,424 37,793 34,031 30,789 25,775 - 7,808 32.55%
Div Payout % 40.27% 42.65% 33.75% 35.26% 31.69% - 27.46% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,280,801 2,966,760 2,571,232 2,178,921 1,696,904 1,391,411 1,284,439 16.90%
NOSH 988,352 988,352 988,352 988,352 475,994 420,425 410,906 15.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 33.88% 33.48% 36.68% 49.36% 52.60% 15.39% 19.73% -
ROE 3.21% 2.99% 3.92% 4.01% 4.79% 1.60% 2.21% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 35.21 34.47 35.11 21.94 42.19 40.01 56.08 -7.45%
EPS 11.18 9.38 10.67 9.22 18.93 5.59 7.28 7.40%
DPS 4.50 4.00 3.60 3.25 6.00 0.00 2.00 14.45%
NAPS 3.48 3.14 2.72 2.30 3.95 3.50 3.29 0.93%
Adjusted Per Share Value based on latest NOSH - 988,352
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 33.59 32.95 33.58 21.03 18.34 16.09 22.15 7.17%
EPS 10.66 8.97 10.20 8.83 8.23 2.25 2.88 24.34%
DPS 4.29 3.82 3.44 3.12 2.61 0.00 0.79 32.54%
NAPS 3.3195 3.0017 2.6015 2.2046 1.7169 1.4078 1.2996 16.90%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.71 3.07 3.49 3.49 6.28 3.45 3.64 -
P/RPS 13.38 8.91 9.94 15.91 14.88 8.62 6.49 12.80%
P/EPS 42.15 32.74 32.72 37.86 33.17 61.74 49.97 -2.79%
EY 2.37 3.05 3.06 2.64 3.01 1.62 2.00 2.86%
DY 0.96 1.30 1.03 0.93 0.96 0.00 0.55 9.71%
P/NAPS 1.35 0.98 1.28 1.52 1.59 0.99 1.11 3.31%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 18/08/22 19/08/21 19/08/20 22/08/19 28/08/18 -
Price 4.45 3.30 3.52 3.66 7.04 3.83 3.53 -
P/RPS 12.64 9.57 10.03 16.68 16.69 9.57 6.29 12.32%
P/EPS 39.82 35.19 33.00 39.71 37.19 68.55 48.46 -3.21%
EY 2.51 2.84 3.03 2.52 2.69 1.46 2.06 3.34%
DY 1.01 1.21 1.02 0.89 0.85 0.00 0.57 9.99%
P/NAPS 1.28 1.05 1.29 1.59 1.78 1.09 1.07 3.02%

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