[MFCB] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 197,575 217,907 159,196 145,766 147,884 135,840 160,279 14.98% QoQ % -9.33% 36.88% 9.21% -1.43% 8.87% -15.25% - Horiz. % 123.27% 135.95% 99.32% 90.95% 92.27% 84.75% 100.00%
PBT 47,993 40,309 34,585 45,142 34,376 33,421 37,729 17.42% QoQ % 19.06% 16.55% -23.39% 31.32% 2.86% -11.42% - Horiz. % 127.20% 106.84% 91.67% 119.65% 91.11% 88.58% 100.00%
Tax -11,651 -8,834 -12,515 -10,540 -8,129 -8,686 -14,355 -13.00% QoQ % -31.89% 29.41% -18.74% -29.66% 6.41% 39.49% - Horiz. % 81.16% 61.54% 87.18% 73.42% 56.63% 60.51% 100.00%
NP 36,342 31,475 22,070 34,602 26,247 24,735 23,374 34.25% QoQ % 15.46% 42.61% -36.22% 31.83% 6.11% 5.82% - Horiz. % 155.48% 134.66% 94.42% 148.04% 112.29% 105.82% 100.00%
NP to SH 26,653 23,595 11,461 26,536 17,600 18,667 14,270 51.72% QoQ % 12.96% 105.87% -56.81% 50.77% -5.72% 30.81% - Horiz. % 186.78% 165.35% 80.32% 185.96% 123.34% 130.81% 100.00%
Tax Rate 24.28 % 21.92 % 36.19 % 23.35 % 23.65 % 25.99 % 38.05 % -25.90% QoQ % 10.77% -39.43% 54.99% -1.27% -9.00% -31.70% - Horiz. % 63.81% 57.61% 95.11% 61.37% 62.16% 68.30% 100.00%
Total Cost 161,233 186,432 137,126 111,164 121,637 111,105 136,905 11.53% QoQ % -13.52% 35.96% 23.35% -8.61% 9.48% -18.85% - Horiz. % 117.77% 136.18% 100.16% 81.20% 88.85% 81.15% 100.00%
Net Worth 870,747 670,312 812,284 812,553 760,960 756,469 739,101 11.56% QoQ % 29.90% -17.48% -0.03% 6.78% 0.59% 2.35% - Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,241 - 11,127 6,678 6,675 - 11,131 -32.02% QoQ % 0.00% 0.00% 66.61% 0.05% 0.00% 0.00% - Horiz. % 56.08% 0.00% 99.97% 60.00% 59.97% 0.00% 100.00%
Div Payout % 23.42 % - % 97.09 % 25.17 % 37.93 % - % 78.00 % -55.19% QoQ % 0.00% 0.00% 285.74% -33.64% 0.00% 0.00% - Horiz. % 30.03% 0.00% 124.47% 32.27% 48.63% 0.00% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 870,747 670,312 812,284 812,553 760,960 756,469 739,101 11.56% QoQ % 29.90% -17.48% -0.03% 6.78% 0.59% 2.35% - Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
NOSH 312,096 223,437 222,543 222,617 222,503 222,491 222,620 25.29% QoQ % 39.68% 0.40% -0.03% 0.05% 0.01% -0.06% - Horiz. % 140.19% 100.37% 99.97% 100.00% 99.95% 99.94% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 18.39 % 14.44 % 13.86 % 23.74 % 17.75 % 18.21 % 14.58 % 16.76% QoQ % 27.35% 4.18% -41.62% 33.75% -2.53% 24.90% - Horiz. % 126.13% 99.04% 95.06% 162.83% 121.74% 124.90% 100.00%
ROE 3.06 % 3.52 % 1.41 % 3.27 % 2.31 % 2.47 % 1.93 % 36.01% QoQ % -13.07% 149.65% -56.88% 41.56% -6.48% 27.98% - Horiz. % 158.55% 182.38% 73.06% 169.43% 119.69% 127.98% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.31 97.52 71.53 65.48 66.46 61.05 72.00 -8.22% QoQ % -35.08% 36.33% 9.24% -1.47% 8.86% -15.21% - Horiz. % 87.93% 135.44% 99.35% 90.94% 92.31% 84.79% 100.00%
EPS 8.54 9.26 5.15 11.92 7.91 8.39 6.41 21.10% QoQ % -7.78% 79.81% -56.80% 50.70% -5.72% 30.89% - Horiz. % 133.23% 144.46% 80.34% 185.96% 123.40% 130.89% 100.00%
DPS 2.00 0.00 5.00 3.00 3.00 0.00 5.00 -45.74% QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% - Horiz. % 40.00% 0.00% 100.00% 60.00% 60.00% 0.00% 100.00%
NAPS 2.7900 3.0000 3.6500 3.6500 3.4200 3.4000 3.3200 -10.96% QoQ % -7.00% -17.81% 0.00% 6.73% 0.59% 2.41% - Horiz. % 84.04% 90.36% 109.94% 109.94% 103.01% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.98 44.10 32.21 29.50 29.93 27.49 32.43 14.99% QoQ % -9.34% 36.91% 9.19% -1.44% 8.88% -15.23% - Horiz. % 123.28% 135.99% 99.32% 90.97% 92.29% 84.77% 100.00%
EPS 5.39 4.77 2.32 5.37 3.56 3.78 2.89 51.57% QoQ % 13.00% 105.60% -56.80% 50.84% -5.82% 30.80% - Horiz. % 186.51% 165.05% 80.28% 185.81% 123.18% 130.80% 100.00%
DPS 1.26 0.00 2.25 1.35 1.35 0.00 2.25 -32.08% QoQ % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% - Horiz. % 56.00% 0.00% 100.00% 60.00% 60.00% 0.00% 100.00%
NAPS 1.7620 1.3564 1.6437 1.6443 1.5399 1.5308 1.4956 11.56% QoQ % 29.90% -17.48% -0.04% 6.78% 0.59% 2.35% - Horiz. % 117.81% 90.69% 109.90% 109.94% 102.96% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.7600 1.8400 2.4900 2.5300 2.2600 2.5200 2.4000 -
P/RPS 2.78 1.89 3.48 3.86 3.40 4.13 3.33 -11.35% QoQ % 47.09% -45.69% -9.84% 13.53% -17.68% 24.02% - Horiz. % 83.48% 56.76% 104.50% 115.92% 102.10% 124.02% 100.00%
P/EPS 20.61 17.42 48.35 21.22 28.57 30.04 37.44 -32.86% QoQ % 18.31% -63.97% 127.85% -25.73% -4.89% -19.76% - Horiz. % 55.05% 46.53% 129.14% 56.68% 76.31% 80.24% 100.00%
EY 4.85 5.74 2.07 4.71 3.50 3.33 2.67 48.93% QoQ % -15.51% 177.29% -56.05% 34.57% 5.11% 24.72% - Horiz. % 181.65% 214.98% 77.53% 176.40% 131.09% 124.72% 100.00%
DY 1.14 0.00 2.01 1.19 1.33 0.00 2.08 -33.05% QoQ % 0.00% 0.00% 68.91% -10.53% 0.00% 0.00% - Horiz. % 54.81% 0.00% 96.63% 57.21% 63.94% 0.00% 100.00%
P/NAPS 0.63 0.61 0.68 0.69 0.66 0.74 0.72 -8.52% QoQ % 3.28% -10.29% -1.45% 4.55% -10.81% 2.78% - Horiz. % 87.50% 84.72% 94.44% 95.83% 91.67% 102.78% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 -
Price 2.0600 1.7000 2.3000 2.5000 2.0000 2.4200 2.4800 -
P/RPS 3.25 1.74 3.22 3.82 3.01 3.96 3.44 -3.72% QoQ % 86.78% -45.96% -15.71% 26.91% -23.99% 15.12% - Horiz. % 94.48% 50.58% 93.60% 111.05% 87.50% 115.12% 100.00%
P/EPS 24.12 16.10 44.66 20.97 25.28 28.84 38.69 -27.04% QoQ % 49.81% -63.95% 112.97% -17.05% -12.34% -25.46% - Horiz. % 62.34% 41.61% 115.43% 54.20% 65.34% 74.54% 100.00%
EY 4.15 6.21 2.24 4.77 3.96 3.47 2.58 37.32% QoQ % -33.17% 177.23% -53.04% 20.45% 14.12% 34.50% - Horiz. % 160.85% 240.70% 86.82% 184.88% 153.49% 134.50% 100.00%
DY 0.97 0.00 2.17 1.20 1.50 0.00 2.02 -38.71% QoQ % 0.00% 0.00% 80.83% -20.00% 0.00% 0.00% - Horiz. % 48.02% 0.00% 107.43% 59.41% 74.26% 0.00% 100.00%
P/NAPS 0.74 0.57 0.63 0.68 0.58 0.71 0.75 -0.89% QoQ % 29.82% -9.52% -7.35% 17.24% -18.31% -5.33% - Horiz. % 98.67% 76.00% 84.00% 90.67% 77.33% 94.67% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Interim financial report 2015.Q3.pdf 
