[MFCB] QoQ 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- 23.82%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 188,142 148,994 157,702 133,920 170,246 152,849 161,879 10.51%
PBT 38,951 41,571 43,944 30,428 38,153 33,297 28,314 23.62%
Tax -18,972 -9,550 -11,404 -7,783 -12,731 -8,092 -7,553 84.47%
NP 19,979 32,021 32,540 22,645 25,422 25,205 20,761 -2.52%
-
NP to SH 12,132 23,090 22,784 16,044 12,957 17,611 12,936 -4.17%
-
Tax Rate 48.71% 22.97% 25.95% 25.58% 33.37% 24.30% 26.68% -
Total Cost 168,163 116,973 125,162 111,275 144,824 127,644 141,118 12.36%
-
Net Worth 678,946 679,773 648,742 633,726 448,684 593,023 584,932 10.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,017 - 6,688 - 9,198 - 6,749 30.02%
Div Payout % 82.57% - 29.35% - 70.99% - 52.17% -
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 678,946 679,773 648,742 633,726 448,684 593,023 584,932 10.41%
NOSH 222,605 222,876 222,935 223,143 224,342 224,630 224,973 -0.70%
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 10.62% 21.49% 20.63% 16.91% 14.93% 16.49% 12.83% -
ROE 1.79% 3.40% 3.51% 2.53% 2.89% 2.97% 2.21% -
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 84.52 66.85 70.74 60.02 75.89 68.04 71.95 11.29%
EPS 5.45 10.36 10.22 7.19 5.77 7.84 5.75 -3.49%
DPS 4.50 0.00 3.00 0.00 4.10 0.00 3.00 30.94%
NAPS 3.05 3.05 2.91 2.84 2.00 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 19.04 15.07 15.96 13.55 17.23 15.47 16.38 10.52%
EPS 1.23 2.34 2.31 1.62 1.31 1.78 1.31 -4.10%
DPS 1.01 0.00 0.68 0.00 0.93 0.00 0.68 30.08%
NAPS 0.6869 0.6878 0.6564 0.6412 0.454 0.60 0.5918 10.41%
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 2.58 2.69 2.40 2.63 2.11 2.42 2.33 7.01%
P/EPS 40.00 17.37 16.63 21.97 27.70 21.05 29.22 23.21%
EY 2.50 5.76 6.01 4.55 3.61 4.75 3.42 -18.80%
DY 2.06 0.00 1.76 0.00 2.56 0.00 1.79 9.79%
P/NAPS 0.71 0.59 0.58 0.56 0.80 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 2.76 2.83 2.57 2.98 2.10 2.37 2.35 11.28%
P/EPS 42.75 18.24 17.81 24.90 27.53 20.54 29.39 28.29%
EY 2.34 5.48 5.62 4.02 3.63 4.87 3.40 -21.99%
DY 1.93 0.00 1.65 0.00 2.58 0.00 1.78 5.52%
P/NAPS 0.76 0.62 0.63 0.63 0.80 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