[MFCB] QoQ TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 588,686 589,769 608,334 639,480 672,465 700,328 684,991 -9.58% QoQ % -0.18% -3.05% -4.87% -4.91% -3.98% 2.24% - Horiz. % 85.94% 86.10% 88.81% 93.36% 98.17% 102.24% 100.00%
PBT 147,524 150,668 148,323 154,784 153,020 154,242 153,016 -2.40% QoQ % -2.09% 1.58% -4.17% 1.15% -0.79% 0.80% - Horiz. % 96.41% 98.47% 96.93% 101.16% 100.00% 100.80% 100.00%
Tax -39,870 -41,710 -41,816 -46,631 -45,724 -50,341 -49,245 -13.10% QoQ % 4.41% 0.25% 10.33% -1.98% 9.17% -2.23% - Horiz. % 80.96% 84.70% 84.91% 94.69% 92.85% 102.23% 100.00%
NP 107,654 108,958 106,507 108,153 107,296 103,901 103,771 2.47% QoQ % -1.20% 2.30% -1.52% 0.80% 3.27% 0.13% - Horiz. % 103.74% 105.00% 102.64% 104.22% 103.40% 100.13% 100.00%
NP to SH 74,264 77,073 73,022 72,932 69,899 67,761 68,366 5.66% QoQ % -3.64% 5.55% 0.12% 4.34% 3.16% -0.88% - Horiz. % 108.63% 112.74% 106.81% 106.68% 102.24% 99.12% 100.00%
Tax Rate 27.03 % 27.68 % 28.19 % 30.13 % 29.88 % 32.64 % 32.18 % -10.95% QoQ % -2.35% -1.81% -6.44% 0.84% -8.46% 1.43% - Horiz. % 84.00% 86.02% 87.60% 93.63% 92.85% 101.43% 100.00%
Total Cost 481,032 480,811 501,827 531,327 565,169 596,427 581,220 -11.82% QoQ % 0.05% -4.19% -5.55% -5.99% -5.24% 2.62% - Horiz. % 82.76% 82.72% 86.34% 91.42% 97.24% 102.62% 100.00%
Net Worth 812,284 812,553 760,960 756,469 739,101 719,074 692,825 11.16% QoQ % -0.03% 6.78% 0.59% 2.35% 2.79% 3.79% - Horiz. % 117.24% 117.28% 109.83% 109.19% 106.68% 103.79% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 24,480 24,484 17,806 11,131 11,131 23,379 16,700 28.95% QoQ % -0.02% 37.51% 59.97% 0.00% -52.39% 39.99% - Horiz. % 146.59% 146.61% 106.62% 66.65% 66.65% 139.99% 100.00%
Div Payout % 32.96 % 31.77 % 24.38 % 15.26 % 15.92 % 34.50 % 24.43 % 22.03% QoQ % 3.75% 30.31% 59.76% -4.15% -53.86% 41.22% - Horiz. % 134.92% 130.05% 99.80% 62.46% 65.17% 141.22% 100.00%
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 812,284 812,553 760,960 756,469 739,101 719,074 692,825 11.16% QoQ % -0.03% 6.78% 0.59% 2.35% 2.79% 3.79% - Horiz. % 117.24% 117.28% 109.83% 109.19% 106.68% 103.79% 100.00%
NOSH 222,543 222,617 222,503 222,491 222,620 222,623 222,773 -0.07% QoQ % -0.03% 0.05% 0.01% -0.06% -0.00% -0.07% - Horiz. % 99.90% 99.93% 99.88% 99.87% 99.93% 99.93% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.29 % 18.47 % 17.51 % 16.91 % 15.96 % 14.84 % 15.15 % 13.34% QoQ % -0.97% 5.48% 3.55% 5.95% 7.55% -2.05% - Horiz. % 120.73% 121.91% 115.58% 111.62% 105.35% 97.95% 100.00%
ROE 9.14 % 9.49 % 9.60 % 9.64 % 9.46 % 9.42 % 9.87 % -4.98% QoQ % -3.69% -1.15% -0.41% 1.90% 0.42% -4.56% - Horiz. % 92.60% 96.15% 97.26% 97.67% 95.85% 95.44% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 264.53 264.92 273.40 287.42 302.07 314.58 307.48 -9.52% QoQ % -0.15% -3.10% -4.88% -4.85% -3.98% 2.31% - Horiz. % 86.03% 86.16% 88.92% 93.48% 98.24% 102.31% 100.00%
EPS 33.37 34.62 32.82 32.78 31.40 30.44 30.69 5.72% QoQ % -3.61% 5.48% 0.12% 4.39% 3.15% -0.81% - Horiz. % 108.73% 112.81% 106.94% 106.81% 102.31% 99.19% 100.00%
DPS 11.00 11.00 8.00 5.00 5.00 10.50 7.50 29.00% QoQ % 0.00% 37.50% 60.00% 0.00% -52.38% 40.00% - Horiz. % 146.67% 146.67% 106.67% 66.67% 66.67% 140.00% 100.00%
NAPS 3.6500 3.6500 3.4200 3.4000 3.3200 3.2300 3.1100 11.23% QoQ % 0.00% 6.73% 0.59% 2.41% 2.79% 3.86% - Horiz. % 117.36% 117.36% 109.97% 109.32% 106.75% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 494,176 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 119.12 119.34 123.10 129.40 136.08 141.72 138.61 -9.58% QoQ % -0.18% -3.05% -4.87% -4.91% -3.98% 2.24% - Horiz. % 85.94% 86.10% 88.81% 93.36% 98.17% 102.24% 100.00%
EPS 15.03 15.60 14.78 14.76 14.14 13.71 13.83 5.69% QoQ % -3.65% 5.55% 0.14% 4.38% 3.14% -0.87% - Horiz. % 108.68% 112.80% 106.87% 106.72% 102.24% 99.13% 100.00%
DPS 4.95 4.95 3.60 2.25 2.25 4.73 3.38 28.87% QoQ % 0.00% 37.50% 60.00% 0.00% -52.43% 39.94% - Horiz. % 146.45% 146.45% 106.51% 66.57% 66.57% 139.94% 100.00%
NAPS 1.6437 1.6443 1.5399 1.5308 1.4956 1.4551 1.4020 11.15% QoQ % -0.04% 6.78% 0.59% 2.35% 2.78% 3.79% - Horiz. % 117.24% 117.28% 109.84% 109.19% 106.68% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4900 2.5300 2.2600 2.5200 2.4000 2.6600 2.2400 -
P/RPS 0.94 0.95 0.83 0.88 0.79 0.85 0.73 18.31% QoQ % -1.05% 14.46% -5.68% 11.39% -7.06% 16.44% - Horiz. % 128.77% 130.14% 113.70% 120.55% 108.22% 116.44% 100.00%
P/EPS 7.46 7.31 6.89 7.69 7.64 8.74 7.30 1.45% QoQ % 2.05% 6.10% -10.40% 0.65% -12.59% 19.73% - Horiz. % 102.19% 100.14% 94.38% 105.34% 104.66% 119.73% 100.00%
EY 13.40 13.68 14.52 13.01 13.08 11.44 13.70 -1.46% QoQ % -2.05% -5.79% 11.61% -0.54% 14.34% -16.50% - Horiz. % 97.81% 99.85% 105.99% 94.96% 95.47% 83.50% 100.00%
DY 4.42 4.35 3.54 1.98 2.08 3.95 3.35 20.24% QoQ % 1.61% 22.88% 78.79% -4.81% -47.34% 17.91% - Horiz. % 131.94% 129.85% 105.67% 59.10% 62.09% 117.91% 100.00%
P/NAPS 0.68 0.69 0.66 0.74 0.72 0.82 0.72 -3.73% QoQ % -1.45% 4.55% -10.81% 2.78% -12.20% 13.89% - Horiz. % 94.44% 95.83% 91.67% 102.78% 100.00% 113.89% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 26/08/14 -
Price 2.3000 2.5000 2.0000 2.4200 2.4800 2.5200 2.2700 -
P/RPS 0.87 0.94 0.73 0.84 0.82 0.80 0.74 11.36% QoQ % -7.45% 28.77% -13.10% 2.44% 2.50% 8.11% - Horiz. % 117.57% 127.03% 98.65% 113.51% 110.81% 108.11% 100.00%
P/EPS 6.89 7.22 6.09 7.38 7.90 8.28 7.40 -4.64% QoQ % -4.57% 18.56% -17.48% -6.58% -4.59% 11.89% - Horiz. % 93.11% 97.57% 82.30% 99.73% 106.76% 111.89% 100.00%
EY 14.51 13.85 16.41 13.55 12.66 12.08 13.52 4.81% QoQ % 4.77% -15.60% 21.11% 7.03% 4.80% -10.65% - Horiz. % 107.32% 102.44% 121.38% 100.22% 93.64% 89.35% 100.00%
DY 4.78 4.40 4.00 2.07 2.02 4.17 3.30 27.93% QoQ % 8.64% 10.00% 93.24% 2.48% -51.56% 26.36% - Horiz. % 144.85% 133.33% 121.21% 62.73% 61.21% 126.36% 100.00%
P/NAPS 0.63 0.68 0.58 0.71 0.75 0.78 0.73 -9.33% QoQ % -7.35% 17.24% -18.31% -5.33% -3.85% 6.85% - Horiz. % 86.30% 93.15% 79.45% 97.26% 102.74% 106.85% 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_Q1 (4.1).pdf 
