[MFCB] YoY Annual (Unaudited) 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
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 600,738 588,686 672,465 628,758 635,304 610,508 523,323 2.32%
PBT 137,560 147,524 153,020 154,894 129,102 141,352 121,126 2.14%
Tax -22,004 -39,870 -45,724 -47,709 -35,440 -28,784 -21,905 0.07%
NP 115,556 107,654 107,296 107,185 93,662 112,568 99,221 2.57%
-
NP to SH 120,741 74,264 69,899 74,050 57,927 75,090 65,197 10.80%
-
Tax Rate 16.00% 27.03% 29.88% 30.80% 27.45% 20.36% 18.08% -
Total Cost 485,182 481,032 565,169 521,573 541,642 497,940 424,102 2.26%
-
Net Worth 1,057,434 813,028 739,059 679,459 612,580 561,544 515,977 12.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,278 17,819 17,808 16,708 15,931 20,461 17,199 0.07%
Div Payout % 14.31% 24.00% 25.48% 22.56% 27.50% 27.25% 26.38% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,057,434 813,028 739,059 679,459 612,580 561,544 515,977 12.69%
NOSH 345,566 222,747 222,608 222,773 224,388 227,346 229,323 7.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.24% 18.29% 15.96% 17.05% 14.74% 18.44% 18.96% -
ROE 11.42% 9.13% 9.46% 10.90% 9.46% 13.37% 12.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 173.84 264.28 302.08 282.24 283.13 268.54 228.20 -4.42%
EPS 34.19 33.34 31.40 33.24 25.81 33.03 28.42 3.12%
DPS 5.00 8.00 8.00 7.50 7.10 9.00 7.50 -6.52%
NAPS 3.06 3.65 3.32 3.05 2.73 2.47 2.25 5.25%
Adjusted Per Share Value based on latest NOSH - 222,605
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 60.78 59.56 68.04 63.62 64.28 61.77 52.95 2.32%
EPS 12.22 7.51 7.07 7.49 5.86 7.60 6.60 10.80%
DPS 1.75 1.80 1.80 1.69 1.61 2.07 1.74 0.09%
NAPS 1.0699 0.8226 0.7478 0.6875 0.6198 0.5682 0.5221 12.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.15 2.49 2.40 2.18 1.60 1.69 1.77 -
P/RPS 1.24 0.94 0.79 0.77 0.57 0.63 0.78 8.02%
P/EPS 6.15 7.47 7.64 6.56 6.20 5.12 6.23 -0.21%
EY 16.25 13.39 13.08 15.25 16.13 19.54 16.06 0.19%
DY 2.33 3.21 3.33 3.44 4.44 5.33 4.24 -9.48%
P/NAPS 0.70 0.68 0.72 0.71 0.59 0.68 0.79 -1.99%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.81 2.30 2.48 2.33 1.59 1.73 1.70 -
P/RPS 1.62 0.87 0.82 0.83 0.56 0.64 0.74 13.93%
P/EPS 8.04 6.90 7.90 7.01 6.16 5.24 5.98 5.05%
EY 12.43 14.50 12.66 14.27 16.24 19.09 16.72 -4.81%
DY 1.78 3.48 3.23 3.22 4.47 5.20 4.41 -14.02%
P/NAPS 0.92 0.63 0.75 0.76 0.58 0.70 0.76 3.23%

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