[MFCB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.0%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 830,964 567,448 695,710 583,244 624,418 578,728 519,108 8.14%
PBT 176,604 135,594 144,988 148,744 115,304 151,428 104,356 9.15%
Tax -40,970 -33,630 -41,446 -38,374 -29,234 -26,184 -13,884 19.74%
NP 135,634 101,964 103,542 110,370 86,070 125,244 90,472 6.97%
-
NP to SH 100,496 72,534 66,288 77,656 54,718 94,580 63,646 7.90%
-
Tax Rate 23.20% 24.80% 28.59% 25.80% 25.35% 17.29% 13.30% -
Total Cost 695,330 465,484 592,168 472,874 538,348 453,484 428,636 8.38%
-
Net Worth 870,757 761,406 692,727 648,619 584,497 539,871 472,641 10.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,483 13,358 - 13,373 13,488 13,667 9,177 5.25%
Div Payout % 12.42% 18.42% - 17.22% 24.65% 14.45% 14.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 870,757 761,406 692,727 648,619 584,497 539,871 472,641 10.71%
NOSH 312,099 222,633 222,741 222,893 224,806 227,793 229,437 5.25%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.32% 17.97% 14.88% 18.92% 13.78% 21.64% 17.43% -
ROE 11.54% 9.53% 9.57% 11.97% 9.36% 17.52% 13.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 266.25 254.88 312.34 261.67 277.76 254.06 226.25 2.74%
EPS 32.20 32.58 29.76 34.84 24.34 41.52 27.74 2.51%
DPS 4.00 6.00 0.00 6.00 6.00 6.00 4.00 0.00%
NAPS 2.79 3.42 3.11 2.91 2.60 2.37 2.06 5.18%
Adjusted Per Share Value based on latest NOSH - 222,935
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 84.08 57.41 70.39 59.01 63.18 58.55 52.52 8.15%
EPS 10.17 7.34 6.71 7.86 5.54 9.57 6.44 7.90%
DPS 1.26 1.35 0.00 1.35 1.36 1.38 0.93 5.18%
NAPS 0.881 0.7704 0.7009 0.6563 0.5914 0.5462 0.4782 10.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.76 2.26 2.24 1.70 1.68 1.69 1.65 -
P/RPS 0.66 0.89 0.72 0.65 0.60 0.67 0.73 -1.66%
P/EPS 5.47 6.94 7.53 4.88 6.90 4.07 5.95 -1.39%
EY 18.30 14.42 13.29 20.49 14.49 24.57 16.81 1.42%
DY 2.27 2.65 0.00 3.53 3.57 3.55 2.42 -1.05%
P/NAPS 0.63 0.66 0.72 0.58 0.65 0.71 0.80 -3.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 -
Price 2.06 2.00 2.27 1.82 1.69 1.55 1.70 -
P/RPS 0.77 0.78 0.73 0.70 0.61 0.61 0.75 0.43%
P/EPS 6.40 6.14 7.63 5.22 6.94 3.73 6.13 0.72%
EY 15.63 16.29 13.11 19.14 14.40 26.79 16.32 -0.71%
DY 1.94 3.00 0.00 3.30 3.55 3.87 2.35 -3.14%
P/NAPS 0.74 0.58 0.73 0.63 0.65 0.65 0.83 -1.89%

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