[MFCB] YoY 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- 42.01%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 197,575 147,884 179,030 157,702 161,879 158,571 139,401 5.97%
PBT 47,993 34,376 40,837 43,944 28,314 40,674 35,628 5.08%
Tax -11,651 -8,129 -12,944 -11,404 -7,553 -6,642 -4,047 19.25%
NP 36,342 26,247 27,893 32,540 20,761 34,032 31,581 2.36%
-
NP to SH 26,653 17,600 17,510 22,784 12,936 25,488 22,356 2.97%
-
Tax Rate 24.28% 23.65% 31.70% 25.95% 26.68% 16.33% 11.36% -
Total Cost 161,233 121,637 151,137 125,162 141,118 124,539 107,820 6.92%
-
Net Worth 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,241 6,675 - 6,688 6,749 6,833 4,590 5.24%
Div Payout % 23.42% 37.93% - 29.35% 52.17% 26.81% 20.53% -
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 870,747 760,960 692,825 648,742 584,932 539,826 472,827 10.70%
NOSH 312,096 222,503 222,773 222,935 224,973 227,774 229,527 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 18.39% 17.75% 15.58% 20.63% 12.83% 21.46% 22.65% -
ROE 3.06% 2.31% 2.53% 3.51% 2.21% 4.72% 4.73% -
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 63.31 66.46 80.36 70.74 71.95 69.62 60.73 0.69%
EPS 8.54 7.91 7.86 10.22 5.75 11.19 9.74 -2.16%
DPS 2.00 3.00 0.00 3.00 3.00 3.00 2.00 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 19.99 14.96 18.11 15.96 16.38 16.04 14.10 5.98%
EPS 2.70 1.78 1.77 2.31 1.31 2.58 2.26 3.00%
DPS 0.63 0.68 0.00 0.68 0.68 0.69 0.46 5.37%
NAPS 0.881 0.7699 0.701 0.6564 0.5918 0.5462 0.4784 10.70%
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 2.78 3.40 2.79 2.40 2.33 2.43 2.72 0.36%
P/EPS 20.61 28.57 28.50 16.63 29.22 15.10 16.94 3.31%
EY 4.85 3.50 3.51 6.01 3.42 6.62 5.90 -3.21%
DY 1.14 1.33 0.00 1.76 1.79 1.78 1.21 -0.98%
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 3.25 3.01 2.82 2.57 2.35 2.23 2.80 2.51%
P/EPS 24.12 25.28 28.88 17.81 29.39 13.85 17.45 5.53%
EY 4.15 3.96 3.46 5.62 3.40 7.22 5.73 -5.23%
DY 0.97 1.50 0.00 1.65 1.78 1.94 1.18 -3.21%
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