[MFCB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 468.8%
YoY- 166.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 363,857 280,619 213,971 195,531 220,928 236,364 186,302 11.79%
PBT 117,453 240,988 116,138 94,490 50,833 51,041 49,520 15.47%
Tax -1,614 -4,406 -6,263 4,065 -14,654 -9,772 -7,806 -23.09%
NP 115,839 236,582 109,875 98,555 36,179 41,269 41,714 18.54%
-
NP to SH 95,170 212,806 93,052 83,176 31,166 21,498 34,585 18.36%
-
Tax Rate 1.37% 1.83% 5.39% -4.30% 28.83% 19.15% 15.76% -
Total Cost 248,018 44,037 104,096 96,976 184,749 195,095 144,588 9.40%
-
Net Worth 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 1,057,243 17.26%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 36,394 33,140 30,789 24,136 7,872 7,805 10,365 23.27%
Div Payout % 38.24% 15.57% 33.09% 29.02% 25.26% 36.31% 29.97% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 1,057,243 17.26%
NOSH 988,352 988,352 494,176 437,425 417,325 410,785 345,504 19.13%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 31.84% 84.31% 51.35% 50.40% 16.38% 17.46% 22.39% -
ROE 3.46% 8.88% 4.81% 5.47% 2.32% 1.76% 3.27% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 38.49 29.64 45.17 48.61 56.12 60.56 53.92 -5.46%
EPS 10.07 22.47 19.64 20.67 7.92 5.51 9.07 1.75%
DPS 3.85 3.50 6.50 6.00 2.00 2.00 3.00 4.24%
NAPS 2.91 2.53 4.08 3.78 3.41 3.13 3.06 -0.83%
Adjusted Per Share Value based on latest NOSH - 437,425
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 36.81 28.39 21.65 19.78 22.35 23.91 18.85 11.79%
EPS 9.63 21.53 9.41 8.42 3.15 2.18 3.50 18.36%
DPS 3.68 3.35 3.12 2.44 0.80 0.79 1.05 23.23%
NAPS 2.7833 2.4238 1.9554 1.5385 1.3582 1.236 1.0697 17.26%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.32 3.50 6.90 5.11 3.10 3.67 2.15 -
P/RPS 8.63 11.81 15.27 10.51 5.52 6.06 3.99 13.71%
P/EPS 32.98 15.57 35.12 24.71 39.15 66.63 21.48 7.40%
EY 3.03 6.42 2.85 4.05 2.55 1.50 4.66 -6.91%
DY 1.16 1.00 0.94 1.17 0.65 0.54 1.40 -3.08%
P/NAPS 1.14 1.38 1.69 1.35 0.91 1.17 0.70 8.46%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 25/02/20 27/02/19 23/02/18 27/02/17 -
Price 3.68 3.60 7.69 5.30 3.88 3.60 2.81 -
P/RPS 9.56 12.15 17.02 10.90 6.91 5.94 5.21 10.64%
P/EPS 36.55 16.02 39.15 25.63 49.01 65.36 28.07 4.49%
EY 2.74 6.24 2.55 3.90 2.04 1.53 3.56 -4.26%
DY 1.05 0.97 0.85 1.13 0.52 0.56 1.07 -0.31%
P/NAPS 1.26 1.42 1.88 1.40 1.14 1.15 0.92 5.37%

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