[MFCB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 89.69%
YoY- -42.15%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 283,724 347,855 291,622 312,209 289,364 259,554 210,451 5.10%
PBT 67,797 72,494 74,372 57,652 75,714 52,178 46,194 6.60%
Tax -16,815 -20,723 -19,187 -14,617 -13,092 -6,942 -8,080 12.98%
NP 50,982 51,771 55,185 43,035 62,622 45,236 38,114 4.96%
-
NP to SH 36,267 33,144 38,828 27,359 47,290 31,823 26,534 5.34%
-
Tax Rate 24.80% 28.59% 25.80% 25.35% 17.29% 13.30% 17.49% -
Total Cost 232,742 296,084 236,437 269,174 226,742 214,318 172,337 5.13%
-
Net Worth 761,406 692,727 648,619 584,497 539,871 472,641 418,465 10.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,679 - 6,686 6,744 6,833 4,588 4,675 6.12%
Div Payout % 18.42% - 17.22% 24.65% 14.45% 14.42% 17.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 761,406 692,727 648,619 584,497 539,871 472,641 418,465 10.48%
NOSH 222,633 222,741 222,893 224,806 227,793 229,437 233,779 -0.81%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.97% 14.88% 18.92% 13.78% 21.64% 17.43% 18.11% -
ROE 4.76% 4.78% 5.99% 4.68% 8.76% 6.73% 6.34% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 127.44 156.17 130.83 138.88 127.03 113.13 90.02 5.96%
EPS 16.29 14.88 17.42 12.17 20.76 13.87 11.35 6.20%
DPS 3.00 0.00 3.00 3.00 3.00 2.00 2.00 6.98%
NAPS 3.42 3.11 2.91 2.60 2.37 2.06 1.79 11.38%
Adjusted Per Share Value based on latest NOSH - 224,973
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.71 35.20 29.51 31.59 29.28 26.26 21.29 5.10%
EPS 3.67 3.35 3.93 2.77 4.78 3.22 2.68 5.37%
DPS 0.68 0.00 0.68 0.68 0.69 0.46 0.47 6.34%
NAPS 0.7704 0.7009 0.6563 0.5914 0.5462 0.4782 0.4234 10.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.26 2.24 1.70 1.68 1.69 1.65 0.95 -
P/RPS 1.77 1.43 1.30 1.21 1.33 1.46 1.06 8.91%
P/EPS 13.87 15.05 9.76 13.80 8.14 11.90 8.37 8.77%
EY 7.21 6.64 10.25 7.24 12.28 8.41 11.95 -8.07%
DY 1.33 0.00 1.76 1.79 1.78 1.21 2.11 -7.40%
P/NAPS 0.66 0.72 0.58 0.65 0.71 0.80 0.53 3.72%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 24/08/10 25/08/09 -
Price 2.00 2.27 1.82 1.69 1.55 1.70 1.09 -
P/RPS 1.57 1.45 1.39 1.22 1.22 1.50 1.21 4.43%
P/EPS 12.28 15.26 10.45 13.89 7.47 12.26 9.60 4.18%
EY 8.15 6.56 9.57 7.20 13.39 8.16 10.41 -3.99%
DY 1.50 0.00 1.65 1.78 1.94 1.18 1.83 -3.25%
P/NAPS 0.58 0.73 0.63 0.65 0.65 0.83 0.61 -0.83%

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