[MFCB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.77%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 372,005 320,380 371,529 232,497 211,213 125,510 219,062 9.21%
PBT 126,764 131,532 146,408 108,140 109,031 18,932 51,565 16.15%
Tax -2,819 -4,428 -4,728 -2,026 -1,277 -3,364 -8,342 -16.52%
NP 123,945 127,104 141,680 106,114 107,754 15,568 43,223 19.17%
-
NP to SH 116,644 102,531 119,456 88,863 89,504 14,623 38,159 20.44%
-
Tax Rate 2.22% 3.37% 3.23% 1.87% 1.17% 17.77% 16.18% -
Total Cost 248,060 193,276 229,849 126,383 103,459 109,942 175,839 5.89%
-
Net Worth 2,997,725 3,036,910 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 14.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,997,725 3,036,910 2,750,840 2,188,394 1,785,814 1,417,887 1,343,113 14.30%
NOSH 988,352 988,352 988,352 988,352 494,176 425,557 411,163 15.72%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 33.32% 39.67% 38.13% 45.64% 51.02% 12.40% 19.73% -
ROE 3.89% 3.38% 4.34% 4.06% 5.01% 1.03% 2.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 39.46 33.97 39.30 24.54 47.07 31.42 56.11 -5.69%
EPS 12.37 10.87 12.64 9.38 19.95 3.66 9.78 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 3.22 2.91 2.31 3.98 3.55 3.44 -1.30%
Adjusted Per Share Value based on latest NOSH - 988,352
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 37.64 32.42 37.59 23.52 21.37 12.70 22.16 9.22%
EPS 11.80 10.37 12.09 8.99 9.06 1.48 3.86 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0331 3.0727 2.7833 2.2142 1.8069 1.4346 1.3589 14.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.40 3.40 3.30 3.67 7.18 4.08 3.40 -
P/RPS 11.15 10.01 8.40 14.95 15.25 12.98 6.06 10.68%
P/EPS 35.56 31.28 26.11 39.13 35.99 111.44 34.79 0.36%
EY 2.81 3.20 3.83 2.56 2.78 0.90 2.87 -0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.06 1.13 1.59 1.80 1.15 0.99 5.68%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 29/11/23 17/11/22 18/11/21 19/11/20 18/11/19 27/11/18 -
Price 4.29 3.50 3.28 3.60 7.35 4.75 3.33 -
P/RPS 10.87 10.30 8.35 14.67 15.61 15.12 5.94 10.58%
P/EPS 34.67 32.20 25.96 38.38 36.85 129.74 34.07 0.29%
EY 2.88 3.11 3.85 2.61 2.71 0.77 2.93 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.09 1.13 1.56 1.85 1.34 0.97 5.65%

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