[MFCB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 139.48%
YoY- 128.7%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 324,249 363,857 280,619 213,971 195,531 220,928 236,364 5.40%
PBT 138,773 117,453 240,988 116,138 94,490 50,833 51,041 18.13%
Tax -431 -1,614 -4,406 -6,263 4,065 -14,654 -9,772 -40.54%
NP 138,342 115,839 236,582 109,875 98,555 36,179 41,269 22.32%
-
NP to SH 122,020 95,170 212,806 93,052 83,176 31,166 21,498 33.54%
-
Tax Rate 0.31% 1.37% 1.83% 5.39% -4.30% 28.83% 19.15% -
Total Cost 185,907 248,018 44,037 104,096 96,976 184,749 195,095 -0.80%
-
Net Worth 3,054,539 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 16.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 40,067 36,394 33,140 30,789 24,136 7,872 7,805 31.32%
Div Payout % 32.84% 38.24% 15.57% 33.09% 29.02% 25.26% 36.31% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,054,539 2,750,840 2,395,603 1,932,610 1,520,622 1,342,332 1,221,573 16.49%
NOSH 988,352 988,352 988,352 494,176 437,425 417,325 410,785 15.74%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 42.67% 31.84% 84.31% 51.35% 50.40% 16.38% 17.46% -
ROE 3.99% 3.46% 8.88% 4.81% 5.47% 2.32% 1.76% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.39 38.49 29.64 45.17 48.61 56.12 60.56 -8.99%
EPS 12.94 10.07 22.47 19.64 20.67 7.92 5.51 15.28%
DPS 4.25 3.85 3.50 6.50 6.00 2.00 2.00 13.37%
NAPS 3.24 2.91 2.53 4.08 3.78 3.41 3.13 0.57%
Adjusted Per Share Value based on latest NOSH - 988,352
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.81 36.81 28.39 21.65 19.78 22.35 23.91 5.41%
EPS 12.35 9.63 21.53 9.41 8.42 3.15 2.18 33.49%
DPS 4.05 3.68 3.35 3.12 2.44 0.80 0.79 31.29%
NAPS 3.0905 2.7833 2.4238 1.9554 1.5385 1.3582 1.236 16.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.69 3.32 3.50 6.90 5.11 3.10 3.67 -
P/RPS 10.73 8.63 11.81 15.27 10.51 5.52 6.06 9.98%
P/EPS 28.51 32.98 15.57 35.12 24.71 39.15 66.63 -13.18%
EY 3.51 3.03 6.42 2.85 4.05 2.55 1.50 15.21%
DY 1.15 1.16 1.00 0.94 1.17 0.65 0.54 13.42%
P/NAPS 1.14 1.14 1.38 1.69 1.35 0.91 1.17 -0.43%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 25/02/20 27/02/19 23/02/18 -
Price 3.85 3.68 3.60 7.69 5.30 3.88 3.60 -
P/RPS 11.19 9.56 12.15 17.02 10.90 6.91 5.94 11.12%
P/EPS 29.75 36.55 16.02 39.15 25.63 49.01 65.36 -12.28%
EY 3.36 2.74 6.24 2.55 3.90 2.04 1.53 14.00%
DY 1.10 1.05 0.97 0.85 1.13 0.52 0.56 11.90%
P/NAPS 1.19 1.26 1.42 1.88 1.40 1.14 1.15 0.57%

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