[MFCB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.0%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 543,360 672,465 682,914 695,710 675,300 628,758 587,488 -5.07%
PBT 133,684 153,020 153,721 144,988 126,628 154,894 154,590 -9.24%
Tax -34,744 -45,724 -41,825 -41,446 -31,116 -47,709 -38,316 -6.32%
NP 98,940 107,296 111,896 103,542 95,512 107,185 116,274 -10.21%
-
NP to SH 74,668 69,899 74,172 66,288 62,536 74,050 82,557 -6.48%
-
Tax Rate 25.99% 29.88% 27.21% 28.59% 24.57% 30.80% 24.79% -
Total Cost 444,420 565,169 571,018 592,168 579,788 521,573 471,213 -3.83%
-
Net Worth 756,469 739,059 719,302 692,727 683,709 679,459 679,560 7.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 17,808 8,907 - - 16,708 8,912 -
Div Payout % - 25.48% 12.01% - - 22.56% 10.80% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 756,469 739,059 719,302 692,727 683,709 679,459 679,560 7.41%
NOSH 222,491 222,608 222,694 222,741 222,706 222,773 222,806 -0.09%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.21% 15.96% 16.39% 14.88% 14.14% 17.05% 19.79% -
ROE 9.87% 9.46% 10.31% 9.57% 9.15% 10.90% 12.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 244.22 302.08 306.66 312.34 303.22 282.24 263.68 -4.98%
EPS 33.56 31.40 33.31 29.76 28.08 33.24 37.05 -6.38%
DPS 0.00 8.00 4.00 0.00 0.00 7.50 4.00 -
NAPS 3.40 3.32 3.23 3.11 3.07 3.05 3.05 7.51%
Adjusted Per Share Value based on latest NOSH - 222,773
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.98 68.04 69.10 70.39 68.33 63.62 59.44 -5.07%
EPS 7.55 7.07 7.50 6.71 6.33 7.49 8.35 -6.49%
DPS 0.00 1.80 0.90 0.00 0.00 1.69 0.90 -
NAPS 0.7654 0.7478 0.7278 0.7009 0.6918 0.6875 0.6876 7.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.52 2.40 2.66 2.24 2.26 2.18 1.80 -
P/RPS 1.03 0.79 0.87 0.72 0.75 0.77 0.68 31.92%
P/EPS 7.51 7.64 7.99 7.53 8.05 6.56 4.86 33.69%
EY 13.32 13.08 12.52 13.29 12.42 15.25 20.59 -25.22%
DY 0.00 3.33 1.50 0.00 0.00 3.44 2.22 -
P/NAPS 0.74 0.72 0.82 0.72 0.74 0.71 0.59 16.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 26/02/15 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 -
Price 2.42 2.48 2.52 2.27 2.29 2.33 1.89 -
P/RPS 0.99 0.82 0.82 0.73 0.76 0.83 0.72 23.67%
P/EPS 7.21 7.90 7.57 7.63 8.16 7.01 5.10 25.98%
EY 13.87 12.66 13.22 13.11 12.26 14.27 19.60 -20.60%
DY 0.00 3.23 1.59 0.00 0.00 3.22 2.12 -
P/NAPS 0.71 0.75 0.78 0.73 0.75 0.76 0.62 9.46%

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