[MFCB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.0%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 675,300 628,758 587,488 583,244 535,680 635,304 620,077 5.85%
PBT 126,628 154,894 154,590 148,744 121,712 129,102 121,265 2.92%
Tax -31,116 -47,709 -38,316 -38,374 -31,132 -35,440 -30,278 1.83%
NP 95,512 107,185 116,274 110,370 90,580 93,662 90,986 3.29%
-
NP to SH 62,536 74,050 82,557 77,656 64,176 57,927 59,960 2.84%
-
Tax Rate 24.57% 30.80% 24.79% 25.80% 25.58% 27.45% 24.97% -
Total Cost 579,788 521,573 471,213 472,874 445,100 541,642 529,090 6.29%
-
Net Worth 683,709 679,459 679,560 648,619 633,726 612,580 593,010 9.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 16,708 8,912 13,373 - 15,931 8,985 -
Div Payout % - 22.56% 10.80% 17.22% - 27.50% 14.99% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 683,709 679,459 679,560 648,619 633,726 612,580 593,010 9.96%
NOSH 222,706 222,773 222,806 222,893 223,143 224,388 224,625 -0.57%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.14% 17.05% 19.79% 18.92% 16.91% 14.74% 14.67% -
ROE 9.15% 10.90% 12.15% 11.97% 10.13% 9.46% 10.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 303.22 282.24 263.68 261.67 240.06 283.13 276.05 6.46%
EPS 28.08 33.24 37.05 34.84 28.76 25.81 26.69 3.44%
DPS 0.00 7.50 4.00 6.00 0.00 7.10 4.00 -
NAPS 3.07 3.05 3.05 2.91 2.84 2.73 2.64 10.59%
Adjusted Per Share Value based on latest NOSH - 222,935
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.33 63.62 59.44 59.01 54.20 64.28 62.74 5.86%
EPS 6.33 7.49 8.35 7.86 6.49 5.86 6.07 2.83%
DPS 0.00 1.69 0.90 1.35 0.00 1.61 0.91 -
NAPS 0.6918 0.6875 0.6876 0.6563 0.6412 0.6198 0.60 9.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.26 2.18 1.80 1.70 1.58 1.60 1.65 -
P/RPS 0.75 0.77 0.68 0.65 0.66 0.57 0.60 16.05%
P/EPS 8.05 6.56 4.86 4.88 5.49 6.20 6.18 19.29%
EY 12.42 15.25 20.59 20.49 18.20 16.13 16.18 -16.17%
DY 0.00 3.44 2.22 3.53 0.00 4.44 2.42 -
P/NAPS 0.74 0.71 0.59 0.58 0.56 0.59 0.62 12.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 -
Price 2.29 2.33 1.89 1.82 1.79 1.59 1.61 -
P/RPS 0.76 0.83 0.72 0.70 0.75 0.56 0.58 19.76%
P/EPS 8.16 7.01 5.10 5.22 6.22 6.16 6.03 22.36%
EY 12.26 14.27 19.60 19.14 16.07 16.24 16.58 -18.24%
DY 0.00 3.22 2.12 3.30 0.00 4.47 2.48 -
P/NAPS 0.75 0.76 0.62 0.63 0.63 0.58 0.61 14.78%

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