[MFCB] YoY TTM 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- 51.16%
YoY- 18.88%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,339,635 914,673 767,126 701,933 874,119 1,146,754 816,805 8.59%
PBT 490,569 539,738 388,997 188,404 196,684 228,569 189,273 17.19%
Tax -14,842 -8,766 -10,787 -11,984 -38,158 -45,365 -35,400 -13.48%
NP 475,727 530,972 378,210 176,420 158,526 183,204 153,873 20.68%
-
NP to SH 396,804 462,330 321,290 153,668 129,266 138,336 120,741 21.92%
-
Tax Rate 3.03% 1.62% 2.77% 6.36% 19.40% 19.85% 18.70% -
Total Cost 863,908 383,701 388,916 525,513 715,593 963,550 662,932 4.50%
-
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 70,425 63,929 56,564 24,136 15,681 15,431 16,607 27.21%
Div Payout % 17.75% 13.83% 17.61% 15.71% 12.13% 11.16% 13.75% -
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 35.51% 58.05% 49.30% 25.13% 18.14% 15.98% 18.84% -
ROE 14.42% 19.30% 16.62% 10.11% 9.63% 11.32% 11.42% -
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 141.71 96.60 161.95 174.49 222.06 293.83 236.41 -8.17%
EPS 41.98 48.83 67.83 38.20 32.84 35.45 34.95 3.10%
DPS 7.45 6.75 11.94 6.00 4.00 3.95 4.81 7.56%
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 135.54 92.55 77.62 71.02 88.44 116.03 82.64 8.59%
EPS 40.15 46.78 32.51 15.55 13.08 14.00 12.22 21.91%
DPS 7.13 6.47 5.72 2.44 1.59 1.56 1.68 27.22%
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 2.34 3.62 4.26 2.93 1.40 1.25 0.91 17.03%
P/EPS 7.91 7.17 10.17 13.38 9.44 10.35 6.15 4.28%
EY 12.64 13.95 9.83 7.48 10.59 9.66 16.25 -4.09%
DY 2.24 1.93 1.73 1.17 1.29 1.08 2.24 0.00%
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 2.60 3.73 4.75 3.04 1.75 1.23 1.19 13.90%
P/EPS 8.77 7.37 11.34 13.87 11.82 10.16 8.04 1.45%
EY 11.41 13.56 8.82 7.21 8.46 9.85 12.44 -1.42%
DY 2.02 1.88 1.55 1.13 1.03 1.10 1.71 2.81%
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