[MFCB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 67.84%
YoY- -10.16%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 910,390 630,503 429,490 512,186 440,616 465,058 441,326 12.81%
PBT 177,528 139,753 112,939 115,291 115,943 90,949 112,062 7.96%
Tax -35,593 -27,594 -27,355 -31,369 -28,737 -22,709 -20,333 9.77%
NP 141,935 112,159 85,584 83,922 87,206 68,240 91,729 7.53%
-
NP to SH 116,838 86,156 62,803 55,629 61,918 44,970 67,506 9.56%
-
Tax Rate 20.05% 19.74% 24.22% 27.21% 24.79% 24.97% 18.14% -
Total Cost 768,455 518,344 343,906 428,264 353,410 396,818 349,597 14.01%
-
Net Worth 1,248,971 969,968 812,875 719,302 679,560 593,010 539,410 15.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,638 6,689 6,681 6,680 6,684 6,738 6,827 1.88%
Div Payout % 6.54% 7.76% 10.64% 12.01% 10.80% 14.99% 10.11% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,248,971 969,968 812,875 719,302 679,560 593,010 539,410 15.00%
NOSH 381,948 401,900 222,705 222,694 222,806 224,625 227,599 9.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.59% 17.79% 19.93% 16.39% 19.79% 14.67% 20.78% -
ROE 9.35% 8.88% 7.73% 7.73% 9.11% 7.58% 12.51% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 238.35 188.51 192.85 230.00 197.76 207.04 193.90 3.49%
EPS 30.59 25.76 28.20 24.98 27.79 20.02 29.66 0.51%
DPS 2.00 2.00 3.00 3.00 3.00 3.00 3.00 -6.52%
NAPS 3.27 2.90 3.65 3.23 3.05 2.64 2.37 5.50%
Adjusted Per Share Value based on latest NOSH - 222,623
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 92.11 63.79 43.46 51.82 44.58 47.05 44.65 12.81%
EPS 11.82 8.72 6.35 5.63 6.26 4.55 6.83 9.56%
DPS 0.77 0.68 0.68 0.68 0.68 0.68 0.69 1.84%
NAPS 1.2637 0.9814 0.8225 0.7278 0.6876 0.60 0.5458 15.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.54 1.99 2.53 2.66 1.80 1.65 1.45 -
P/RPS 1.49 1.06 1.31 1.16 0.91 0.80 0.75 12.10%
P/EPS 11.57 7.73 8.97 10.65 6.48 8.24 4.89 15.41%
EY 8.64 12.94 11.15 9.39 15.44 12.13 20.46 -13.37%
DY 0.56 1.01 1.19 1.13 1.67 1.82 2.07 -19.56%
P/NAPS 1.08 0.69 0.69 0.82 0.59 0.62 0.61 9.97%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 -
Price 3.50 2.34 2.50 2.52 1.89 1.61 1.53 -
P/RPS 1.47 1.24 1.30 1.10 0.96 0.78 0.79 10.89%
P/EPS 11.44 9.08 8.87 10.09 6.80 8.04 5.16 14.17%
EY 8.74 11.01 11.28 9.91 14.70 12.43 19.39 -12.42%
DY 0.57 0.85 1.20 1.19 1.59 1.86 1.96 -18.58%
P/NAPS 1.07 0.81 0.68 0.78 0.62 0.61 0.65 8.65%

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