[MFCB] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -30.99%
YoY- 70.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 347,353 272,384 193,718 160,687 221,842 215,188 207,161 8.99%
PBT 92,003 100,458 86,904 66,493 44,943 42,925 44,545 12.84%
Tax -14,828 -3,975 -1,227 -1,245 -7,127 -6,988 -7,984 10.86%
NP 77,175 96,483 85,677 65,248 37,816 35,937 36,561 13.25%
-
NP to SH 70,548 81,338 73,343 57,403 33,656 31,504 37,377 11.16%
-
Tax Rate 16.12% 3.96% 1.41% 1.87% 15.86% 16.28% 17.92% -
Total Cost 270,178 175,901 108,041 95,439 184,026 179,251 170,600 7.96%
-
Net Worth 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 14.94%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 1,212,845 14.94%
NOSH 988,352 988,352 494,176 459,829 417,661 410,903 381,397 17.19%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 22.22% 35.42% 44.23% 40.61% 17.05% 16.70% 17.65% -
ROE 2.52% 3.36% 3.54% 3.52% 2.45% 2.58% 3.08% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.75 28.81 40.90 37.77 55.88 55.12 54.32 -6.30%
EPS 7.46 8.60 15.48 13.49 8.48 8.07 9.80 -4.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.56 4.37 3.83 3.46 3.13 3.18 -1.18%
Adjusted Per Share Value based on latest NOSH - 459,829
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.14 27.56 19.60 16.26 22.45 21.77 20.96 8.98%
EPS 7.14 8.23 7.42 5.81 3.41 3.19 3.78 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8311 2.4487 2.0944 1.6487 1.3898 1.2363 1.2271 14.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.50 3.72 7.28 4.43 3.85 3.23 2.92 -
P/RPS 9.53 12.91 17.80 11.73 6.89 5.86 5.38 9.99%
P/EPS 46.90 43.24 47.02 32.83 45.41 40.03 29.80 7.84%
EY 2.13 2.31 2.13 3.05 2.20 2.50 3.36 -7.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 1.67 1.16 1.11 1.03 0.92 4.23%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 25/05/22 27/05/21 28/05/20 29/05/19 28/05/18 22/05/17 -
Price 3.25 3.74 7.60 6.05 3.39 3.55 4.00 -
P/RPS 8.84 12.98 18.58 16.02 6.07 6.44 7.36 3.09%
P/EPS 43.55 43.47 49.08 44.84 39.99 43.99 40.82 1.08%
EY 2.30 2.30 2.04 2.23 2.50 2.27 2.45 -1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.46 1.74 1.58 0.98 1.13 1.26 -2.23%

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