[MFCB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -47.46%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 164,331 179,030 168,825 188,142 148,994 157,702 133,920 14.60%
PBT 42,797 40,837 31,657 38,951 41,571 43,944 30,428 25.50%
Tax -10,646 -12,944 -7,779 -18,972 -9,550 -11,404 -7,783 23.19%
NP 32,151 27,893 23,878 19,979 32,021 32,540 22,645 26.29%
-
NP to SH 22,485 17,510 15,634 12,132 23,090 22,784 16,044 25.20%
-
Tax Rate 24.88% 31.70% 24.57% 48.71% 22.97% 25.95% 25.58% -
Total Cost 132,180 151,137 144,947 168,163 116,973 125,162 111,275 12.15%
-
Net Worth 719,074 692,825 683,709 678,946 679,773 648,742 633,726 8.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 10,017 - 6,688 - -
Div Payout % - - - 82.57% - 29.35% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 719,074 692,825 683,709 678,946 679,773 648,742 633,726 8.77%
NOSH 222,623 222,773 222,706 222,605 222,876 222,935 223,143 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.56% 15.58% 14.14% 10.62% 21.49% 20.63% 16.91% -
ROE 3.13% 2.53% 2.29% 1.79% 3.40% 3.51% 2.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.82 80.36 75.81 84.52 66.85 70.74 60.02 14.77%
EPS 10.10 7.86 7.02 5.45 10.36 10.22 7.19 25.40%
DPS 0.00 0.00 0.00 4.50 0.00 3.00 0.00 -
NAPS 3.23 3.11 3.07 3.05 3.05 2.91 2.84 8.94%
Adjusted Per Share Value based on latest NOSH - 222,605
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.63 18.11 17.08 19.04 15.07 15.96 13.55 14.61%
EPS 2.27 1.77 1.58 1.23 2.34 2.31 1.62 25.19%
DPS 0.00 0.00 0.00 1.01 0.00 0.68 0.00 -
NAPS 0.7275 0.701 0.6918 0.6869 0.6878 0.6564 0.6412 8.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.66 2.24 2.26 2.18 1.80 1.70 1.58 -
P/RPS 3.60 2.79 2.98 2.58 2.69 2.40 2.63 23.25%
P/EPS 26.34 28.50 32.19 40.00 17.37 16.63 21.97 12.84%
EY 3.80 3.51 3.11 2.50 5.76 6.01 4.55 -11.30%
DY 0.00 0.00 0.00 2.06 0.00 1.76 0.00 -
P/NAPS 0.82 0.72 0.74 0.71 0.59 0.58 0.56 28.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 -
Price 2.52 2.27 2.29 2.33 1.89 1.82 1.79 -
P/RPS 3.41 2.82 3.02 2.76 2.83 2.57 2.98 9.39%
P/EPS 24.95 28.88 32.62 42.75 18.24 17.81 24.90 0.13%
EY 4.01 3.46 3.07 2.34 5.48 5.62 4.02 -0.16%
DY 0.00 0.00 0.00 1.93 0.00 1.65 0.00 -
P/NAPS 0.78 0.73 0.75 0.76 0.62 0.63 0.63 15.28%

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