[MFCB] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -34.17%
YoY- -61.68%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 371,529 232,497 211,213 125,510 219,062 298,169 215,021 9.53%
PBT 146,408 108,140 109,031 18,932 51,565 54,955 51,451 19.03%
Tax -4,728 -2,026 -1,277 -3,364 -8,342 -8,653 -7,109 -6.56%
NP 141,680 106,114 107,754 15,568 43,223 46,302 44,342 21.35%
-
NP to SH 119,456 88,863 89,504 14,623 38,159 40,071 35,908 22.16%
-
Tax Rate 3.23% 1.87% 1.17% 17.77% 16.18% 15.75% 13.82% -
Total Cost 229,849 126,383 103,459 109,942 175,839 251,867 170,679 5.08%
-
Net Worth 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 969,968 18.96%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 1,251,501 969,968 18.96%
NOSH 988,352 988,352 494,176 425,557 411,163 382,722 401,900 16.17%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 38.13% 45.64% 51.02% 12.40% 19.73% 15.53% 20.62% -
ROE 4.34% 4.06% 5.01% 1.03% 2.84% 3.20% 3.70% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.30 24.54 47.07 31.42 56.11 77.91 64.29 -7.87%
EPS 12.64 9.38 19.95 3.66 9.78 10.47 10.74 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.31 3.98 3.55 3.44 3.27 2.90 0.05%
Adjusted Per Share Value based on latest NOSH - 425,557
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 37.59 23.52 21.37 12.70 22.16 30.17 21.76 9.53%
EPS 12.09 8.99 9.06 1.48 3.86 4.05 3.63 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7833 2.2142 1.8069 1.4346 1.3589 1.2663 0.9814 18.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.30 3.67 7.18 4.08 3.40 3.54 1.99 -
P/RPS 8.40 14.95 15.25 12.98 6.06 4.54 3.10 18.06%
P/EPS 26.11 39.13 35.99 111.44 34.79 33.81 18.54 5.86%
EY 3.83 2.56 2.78 0.90 2.87 2.96 5.39 -5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.59 1.80 1.15 0.99 1.08 0.69 8.56%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 18/11/21 19/11/20 18/11/19 27/11/18 27/11/17 25/11/16 -
Price 3.28 3.60 7.35 4.75 3.33 3.50 2.34 -
P/RPS 8.35 14.67 15.61 15.12 5.94 4.49 3.64 14.83%
P/EPS 25.96 38.38 36.85 129.74 34.07 33.43 21.80 2.95%
EY 3.85 2.61 2.71 0.77 2.93 2.99 4.59 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.56 1.85 1.34 0.97 1.07 0.81 5.70%

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