[MFCB] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -61.78%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 313,479 347,353 272,384 193,718 160,687 221,842 215,188 6.46%
PBT 117,821 92,003 100,458 86,904 66,493 44,943 42,925 18.30%
Tax -9,775 -14,828 -3,975 -1,227 -1,245 -7,127 -6,988 5.74%
NP 108,046 77,175 96,483 85,677 65,248 37,816 35,937 20.11%
-
NP to SH 95,464 70,548 81,338 73,343 57,403 33,656 31,504 20.27%
-
Tax Rate 8.30% 16.12% 3.96% 1.41% 1.87% 15.86% 16.28% -
Total Cost 205,433 270,178 175,901 108,041 95,439 184,026 179,251 2.29%
-
Net Worth 3,158,242 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 17.13%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,158,242 2,798,105 2,420,200 2,069,977 1,629,519 1,373,620 1,221,920 17.13%
NOSH 988,352 988,352 988,352 494,176 459,829 417,661 410,903 15.73%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 34.47% 22.22% 35.42% 44.23% 40.61% 17.05% 16.70% -
ROE 3.02% 2.52% 3.36% 3.54% 3.52% 2.45% 2.58% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.25 36.75 28.81 40.90 37.77 55.88 55.12 -8.07%
EPS 10.13 7.46 8.60 15.48 13.49 8.48 8.07 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 2.96 2.56 4.37 3.83 3.46 3.13 1.13%
Adjusted Per Share Value based on latest NOSH - 988,352
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.72 35.14 27.56 19.60 16.26 22.45 21.77 6.46%
EPS 9.66 7.14 8.23 7.42 5.81 3.41 3.19 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1955 2.8311 2.4487 2.0944 1.6487 1.3898 1.2363 17.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.33 3.50 3.72 7.28 4.43 3.85 3.23 -
P/RPS 13.02 9.53 12.91 17.80 11.73 6.89 5.86 14.21%
P/EPS 42.76 46.90 43.24 47.02 32.83 45.41 40.03 1.10%
EY 2.34 2.13 2.31 2.13 3.05 2.20 2.50 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.45 1.67 1.16 1.11 1.03 3.81%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 24/05/23 25/05/22 27/05/21 28/05/20 29/05/19 28/05/18 -
Price 4.87 3.25 3.74 7.60 6.05 3.39 3.55 -
P/RPS 14.65 8.84 12.98 18.58 16.02 6.07 6.44 14.66%
P/EPS 48.09 43.55 43.47 49.08 44.84 39.99 43.99 1.49%
EY 2.08 2.30 2.30 2.04 2.23 2.50 2.27 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.10 1.46 1.74 1.58 0.98 1.13 4.23%

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