[MFCB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.34%
YoY- 31.11%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,030 168,825 188,142 148,994 157,702 133,920 170,246 3.42%
PBT 40,837 31,657 38,951 41,571 43,944 30,428 38,153 4.64%
Tax -12,944 -7,779 -18,972 -9,550 -11,404 -7,783 -12,731 1.11%
NP 27,893 23,878 19,979 32,021 32,540 22,645 25,422 6.39%
-
NP to SH 17,510 15,634 12,132 23,090 22,784 16,044 12,957 22.30%
-
Tax Rate 31.70% 24.57% 48.71% 22.97% 25.95% 25.58% 33.37% -
Total Cost 151,137 144,947 168,163 116,973 125,162 111,275 144,824 2.89%
-
Net Worth 692,825 683,709 678,946 679,773 648,742 633,726 448,684 33.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 10,017 - 6,688 - 9,198 -
Div Payout % - - 82.57% - 29.35% - 70.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 692,825 683,709 678,946 679,773 648,742 633,726 448,684 33.70%
NOSH 222,773 222,706 222,605 222,876 222,935 223,143 224,342 -0.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.58% 14.14% 10.62% 21.49% 20.63% 16.91% 14.93% -
ROE 2.53% 2.29% 1.79% 3.40% 3.51% 2.53% 2.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.36 75.81 84.52 66.85 70.74 60.02 75.89 3.90%
EPS 7.86 7.02 5.45 10.36 10.22 7.19 5.77 22.95%
DPS 0.00 0.00 4.50 0.00 3.00 0.00 4.10 -
NAPS 3.11 3.07 3.05 3.05 2.91 2.84 2.00 34.32%
Adjusted Per Share Value based on latest NOSH - 222,876
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.11 17.08 19.04 15.07 15.96 13.55 17.23 3.38%
EPS 1.77 1.58 1.23 2.34 2.31 1.62 1.31 22.28%
DPS 0.00 0.00 1.01 0.00 0.68 0.00 0.93 -
NAPS 0.701 0.6918 0.6869 0.6878 0.6564 0.6412 0.454 33.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.24 2.26 2.18 1.80 1.70 1.58 1.60 -
P/RPS 2.79 2.98 2.58 2.69 2.40 2.63 2.11 20.53%
P/EPS 28.50 32.19 40.00 17.37 16.63 21.97 27.70 1.92%
EY 3.51 3.11 2.50 5.76 6.01 4.55 3.61 -1.86%
DY 0.00 0.00 2.06 0.00 1.76 0.00 2.56 -
P/NAPS 0.72 0.74 0.71 0.59 0.58 0.56 0.80 -6.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 -
Price 2.27 2.29 2.33 1.89 1.82 1.79 1.59 -
P/RPS 2.82 3.02 2.76 2.83 2.57 2.98 2.10 21.78%
P/EPS 28.88 32.62 42.75 18.24 17.81 24.90 27.53 3.25%
EY 3.46 3.07 2.34 5.48 5.62 4.02 3.63 -3.15%
DY 0.00 0.00 1.93 0.00 1.65 0.00 2.58 -
P/NAPS 0.73 0.75 0.76 0.62 0.63 0.63 0.80 -5.93%

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