[MFCB] YoY TTM 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- 15.45%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,414,604 993,339 800,157 640,778 880,773 1,083,188 806,059 9.82%
PBT 482,114 553,292 409,408 209,954 198,702 214,997 193,509 16.42%
Tax -25,695 -11,514 -10,769 -6,102 -38,297 -41,219 -34,550 -4.81%
NP 456,419 541,778 398,639 203,852 160,405 173,778 158,959 19.20%
-
NP to SH 386,014 470,325 337,230 177,415 131,418 132,463 134,523 19.19%
-
Tax Rate 5.33% 2.08% 2.63% 2.91% 19.27% 19.17% 17.85% -
Total Cost 958,185 451,561 401,518 436,926 720,368 909,410 647,100 6.75%
-
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 70,425 63,929 56,564 24,136 15,681 15,431 16,607 27.21%
Div Payout % 18.24% 13.59% 16.77% 13.60% 11.93% 11.65% 12.35% -
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 32.26% 54.54% 49.82% 31.81% 18.21% 16.04% 19.72% -
ROE 13.80% 19.43% 16.29% 10.89% 9.57% 10.84% 11.09% -
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 149.65 105.07 168.92 150.61 221.86 277.46 211.34 -5.58%
EPS 40.83 49.75 71.19 41.70 33.10 33.93 35.27 2.46%
DPS 7.45 6.75 11.94 5.67 4.00 3.95 4.35 9.37%
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 143.13 100.50 80.96 64.83 89.12 109.60 81.56 9.82%
EPS 39.06 47.59 34.12 17.95 13.30 13.40 13.61 19.20%
DPS 7.13 6.47 5.72 2.44 1.59 1.56 1.68 27.22%
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 2.34 3.54 4.31 2.94 1.74 1.16 1.38 9.19%
P/EPS 8.57 7.48 10.23 10.62 11.63 9.52 8.28 0.57%
EY 11.67 13.37 9.78 9.41 8.60 10.50 12.08 -0.57%
DY 2.13 1.81 1.64 1.28 1.04 1.22 1.49 6.13%
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 2.17 3.56 4.50 4.02 1.53 1.28 1.89 2.32%
P/EPS 7.96 7.52 10.68 14.51 10.24 10.46 11.34 -5.72%
EY 12.56 13.30 9.37 6.89 9.76 9.56 8.82 6.06%
DY 2.29 1.80 1.57 0.94 1.18 1.11 1.09 13.16%
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