[MFCB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 10.79%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 628,758 587,488 583,244 535,680 635,304 620,077 624,418 0.46%
PBT 154,894 154,590 148,744 121,712 129,102 121,265 115,304 21.68%
Tax -47,709 -38,316 -38,374 -31,132 -35,440 -30,278 -29,234 38.49%
NP 107,185 116,274 110,370 90,580 93,662 90,986 86,070 15.70%
-
NP to SH 74,050 82,557 77,656 64,176 57,927 59,960 54,718 22.28%
-
Tax Rate 30.80% 24.79% 25.80% 25.58% 27.45% 24.97% 25.35% -
Total Cost 521,573 471,213 472,874 445,100 541,642 529,090 538,348 -2.08%
-
Net Worth 679,459 679,560 648,619 633,726 612,580 593,010 584,497 10.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,708 8,912 13,373 - 15,931 8,985 13,488 15.29%
Div Payout % 22.56% 10.80% 17.22% - 27.50% 14.99% 24.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 679,459 679,560 648,619 633,726 612,580 593,010 584,497 10.52%
NOSH 222,773 222,806 222,893 223,143 224,388 224,625 224,806 -0.60%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.05% 19.79% 18.92% 16.91% 14.74% 14.67% 13.78% -
ROE 10.90% 12.15% 11.97% 10.13% 9.46% 10.11% 9.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 282.24 263.68 261.67 240.06 283.13 276.05 277.76 1.06%
EPS 33.24 37.05 34.84 28.76 25.81 26.69 24.34 23.02%
DPS 7.50 4.00 6.00 0.00 7.10 4.00 6.00 15.99%
NAPS 3.05 3.05 2.91 2.84 2.73 2.64 2.60 11.19%
Adjusted Per Share Value based on latest NOSH - 223,143
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.62 59.44 59.01 54.20 64.28 62.74 63.18 0.46%
EPS 7.49 8.35 7.86 6.49 5.86 6.07 5.54 22.20%
DPS 1.69 0.90 1.35 0.00 1.61 0.91 1.36 15.53%
NAPS 0.6875 0.6876 0.6563 0.6412 0.6198 0.60 0.5914 10.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.18 1.80 1.70 1.58 1.60 1.65 1.68 -
P/RPS 0.77 0.68 0.65 0.66 0.57 0.60 0.60 18.03%
P/EPS 6.56 4.86 4.88 5.49 6.20 6.18 6.90 -3.30%
EY 15.25 20.59 20.49 18.20 16.13 16.18 14.49 3.45%
DY 3.44 2.22 3.53 0.00 4.44 2.42 3.57 -2.43%
P/NAPS 0.71 0.59 0.58 0.56 0.59 0.62 0.65 6.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 -
Price 2.33 1.89 1.82 1.79 1.59 1.61 1.69 -
P/RPS 0.83 0.72 0.70 0.75 0.56 0.58 0.61 22.72%
P/EPS 7.01 5.10 5.22 6.22 6.16 6.03 6.94 0.66%
EY 14.27 19.60 19.14 16.07 16.24 16.58 14.40 -0.60%
DY 3.22 2.12 3.30 0.00 4.47 2.48 3.55 -6.28%
P/NAPS 0.76 0.62 0.63 0.63 0.58 0.61 0.65 10.95%

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