[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.65%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 429,490 283,724 135,840 672,465 512,186 347,855 168,825 86.25%
PBT 112,939 67,797 33,421 153,020 115,291 72,494 31,657 133.29%
Tax -27,355 -16,815 -8,686 -45,724 -31,369 -20,723 -7,779 131.06%
NP 85,584 50,982 24,735 107,296 83,922 51,771 23,878 134.02%
-
NP to SH 62,803 36,267 18,667 69,899 55,629 33,144 15,634 152.48%
-
Tax Rate 24.22% 24.80% 25.99% 29.88% 27.21% 28.59% 24.57% -
Total Cost 343,906 232,742 111,105 565,169 428,264 296,084 144,947 77.79%
-
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.21%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,681 6,679 - 17,808 6,680 - - -
Div Payout % 10.64% 18.42% - 25.48% 12.01% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.21%
NOSH 222,705 222,633 222,491 222,608 222,694 222,741 222,706 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.93% 17.97% 18.21% 15.96% 16.39% 14.88% 14.14% -
ROE 7.73% 4.76% 2.47% 9.46% 7.73% 4.78% 2.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 192.85 127.44 61.05 302.08 230.00 156.17 75.81 86.24%
EPS 28.20 16.29 8.39 31.40 24.98 14.88 7.02 152.48%
DPS 3.00 3.00 0.00 8.00 3.00 0.00 0.00 -
NAPS 3.65 3.42 3.40 3.32 3.23 3.11 3.07 12.21%
Adjusted Per Share Value based on latest NOSH - 222,620
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.46 28.71 13.74 68.04 51.82 35.20 17.08 86.27%
EPS 6.35 3.67 1.89 7.07 5.63 3.35 1.58 152.56%
DPS 0.68 0.68 0.00 1.80 0.68 0.00 0.00 -
NAPS 0.8225 0.7704 0.7654 0.7478 0.7278 0.7009 0.6918 12.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.53 2.26 2.52 2.40 2.66 2.24 2.26 -
P/RPS 1.31 1.77 4.13 0.79 1.16 1.43 2.98 -42.15%
P/EPS 8.97 13.87 30.04 7.64 10.65 15.05 32.19 -57.30%
EY 11.15 7.21 3.33 13.08 9.39 6.64 3.11 134.06%
DY 1.19 1.33 0.00 3.33 1.13 0.00 0.00 -
P/NAPS 0.69 0.66 0.74 0.72 0.82 0.72 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 26/08/14 21/05/14 -
Price 2.50 2.00 2.42 2.48 2.52 2.27 2.29 -
P/RPS 1.30 1.57 3.96 0.82 1.10 1.45 3.02 -42.95%
P/EPS 8.87 12.28 28.84 7.90 10.09 15.26 32.62 -57.99%
EY 11.28 8.15 3.47 12.66 9.91 6.56 3.07 137.92%
DY 1.20 1.50 0.00 3.23 1.19 0.00 0.00 -
P/NAPS 0.68 0.58 0.71 0.75 0.78 0.73 0.75 -6.31%

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