Mega First Corporation Berhad (KLSE: MFCB)
Malaysia
· Delayed Price · Currency is MYR 4.370
-0.020 (-0.46%)
At close: Dec 20, 2024
KLSE: MFCB Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,342 | 1,318 | 1,340 | 914.67 | 767.13 | 701.93 | Upgrade
|
| Revenue Growth (YoY) | -1.15% | -1.64% | 46.46% | 19.23% | 9.29% | -19.70% | Upgrade
|
| Selling, General & Admin | 76.08 | 62.11 | 61.34 | 46.54 | 30.37 | 26.42 | Upgrade
|
| Provision for Bad Debts | 31.49 | 31.49 | 27.94 | - | - | - | Upgrade
|
| Other Operating Expenses | 638.46 | 693.57 | 747.34 | 429.65 | 325.15 | 478.68 | Upgrade
|
| Total Operating Expenses | 746.03 | 787.17 | 836.62 | 476.19 | 355.52 | 505.1 | Upgrade
|
| Operating Income | 595.65 | 530.47 | 503.02 | 438.48 | 411.61 | 196.84 | Upgrade
|
| Interest Expense | -57.46 | -38.54 | -28.46 | -19.73 | -20.25 | -6.29 | Upgrade
|
| Net Interest Expense | -57.46 | -38.54 | -28.46 | -19.73 | -20.25 | -6.29 | Upgrade
|
| Income (Loss) on Equity Investments | -35.01 | -13.6 | 17.14 | 121.96 | -0.01 | - | Upgrade
|
| Other Non-Operating Income (Expenses) | -1.54 | -1.54 | -1.13 | -1.13 | -2.08 | -2.14 | Upgrade
|
| EBT Excluding Unusual Items | 501.64 | 476.79 | 490.57 | 539.58 | 389.27 | 188.4 | Upgrade
|
| Pretax Income | 501.64 | 476.79 | 490.57 | 539.58 | 389.27 | 188.4 | Upgrade
|
| Income Tax Expense | 18.85 | 25.15 | 14.84 | 8.92 | 11.09 | 11.98 | Upgrade
|
| Earnings From Continuing Ops. | 482.79 | 451.64 | 475.73 | 530.67 | 378.18 | 176.42 | Upgrade
|
| Earnings From Discontinued Ops. | - | - | - | - | - | -1.31 | Upgrade
|
| Net Income to Company | 482.79 | 451.64 | 475.73 | 530.67 | 378.18 | 175.11 | Upgrade
|
| Minority Interest in Earnings | -43.31 | -67.93 | -78.92 | -68.34 | -56.89 | -21.44 | Upgrade
|
| Net Income | 439.48 | 383.71 | 396.8 | 462.33 | 321.29 | 153.67 | Upgrade
|
| Net Income to Common | 439.48 | 383.71 | 396.8 | 462.33 | 321.29 | 153.67 | Upgrade
|
| Net Income Growth | 23.15% | -3.30% | -14.17% | 43.90% | 109.08% | 18.88% | Upgrade
|
| Shares Outstanding (Basic) | 943 | 944 | 945 | 947 | 910 | 805 | Upgrade
|
| Shares Outstanding (Diluted) | 943 | 944 | 945 | 947 | 910 | 854 | Upgrade
|
| Shares Change (YoY) | -0.20% | -0.14% | -0.20% | 4.05% | 6.60% | 1.88% | Upgrade
|
| EPS (Basic) | 0.47 | 0.41 | 0.42 | 0.49 | 0.35 | 0.19 | Upgrade
|
| EPS (Diluted) | 0.47 | 0.41 | 0.42 | 0.49 | 0.35 | 0.18 | Upgrade
|
| EPS Growth | 23.40% | -3.16% | -14.00% | 38.30% | 96.14% | 16.68% | Upgrade
|
| Free Cash Flow | 421.68 | 472.18 | 514.36 | 318.45 | 51.91 | -208.21 | Upgrade
|
| Free Cash Flow Per Share | 0.45 | 0.50 | 0.54 | 0.34 | 0.06 | -0.24 | Upgrade
|
| Dividend Per Share | 0.087 | 0.083 | 0.074 | 0.068 | 0.063 | 0.030 | Upgrade
|
| Dividend Growth | 11.46% | 10.74% | 10.37% | 8.00% | 108.33% | 50.00% | Upgrade
|
| Profit Margin | 32.76% | 29.12% | 29.62% | 50.55% | 41.88% | 21.89% | Upgrade
|
| Free Cash Flow Margin | 31.43% | 35.84% | 38.40% | 34.82% | 6.77% | -29.66% | Upgrade
|
| EBITDA | 732.59 | 657.4 | 625.89 | 541.92 | 508.94 | 211.82 | Upgrade
|
| EBITDA Margin | 54.60% | 49.89% | 46.72% | 59.25% | 66.34% | 30.18% | Upgrade
|
| D&A For EBITDA | 136.93 | 126.94 | 122.88 | 103.44 | 97.33 | 14.98 | Upgrade
|
| EBIT | 595.65 | 530.47 | 503.02 | 438.48 | 411.61 | 196.84 | Upgrade
|
| EBIT Margin | 44.40% | 40.26% | 37.55% | 47.94% | 53.66% | 28.04% | Upgrade
|
| Effective Tax Rate | 3.76% | 5.27% | 3.03% | 1.65% | 2.85% | 6.36% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.