[MFCB] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.0%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 333,467 197,575 147,884 179,030 157,702 161,879 158,571 13.17%
PBT 66,076 47,993 34,376 40,837 43,944 28,314 40,674 8.41%
Tax -15,806 -11,651 -8,129 -12,944 -11,404 -7,553 -6,642 15.53%
NP 50,270 36,342 26,247 27,893 32,540 20,761 34,032 6.71%
-
NP to SH 39,390 26,653 17,600 17,510 22,784 12,936 25,488 7.51%
-
Tax Rate 23.92% 24.28% 23.65% 31.70% 25.95% 26.68% 16.33% -
Total Cost 283,197 161,233 121,637 151,137 125,162 141,118 124,539 14.65%
-
Net Worth 1,235,465 870,747 760,960 692,825 648,742 584,932 539,826 14.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,626 6,241 6,675 - 6,688 6,749 6,833 1.84%
Div Payout % 19.36% 23.42% 37.93% - 29.35% 52.17% 26.81% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,235,465 870,747 760,960 692,825 648,742 584,932 539,826 14.78%
NOSH 381,316 312,096 222,503 222,773 222,935 224,973 227,774 8.95%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.07% 18.39% 17.75% 15.58% 20.63% 12.83% 21.46% -
ROE 3.19% 3.06% 2.31% 2.53% 3.51% 2.21% 4.72% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 87.45 63.31 66.46 80.36 70.74 71.95 69.62 3.86%
EPS 10.33 8.54 7.91 7.86 10.22 5.75 11.19 -1.32%
DPS 2.00 2.00 3.00 0.00 3.00 3.00 3.00 -6.52%
NAPS 3.24 2.79 3.42 3.11 2.91 2.60 2.37 5.34%
Adjusted Per Share Value based on latest NOSH - 222,773
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.74 19.99 14.96 18.11 15.96 16.38 16.04 13.18%
EPS 3.99 2.70 1.78 1.77 2.31 1.31 2.58 7.53%
DPS 0.77 0.63 0.68 0.00 0.68 0.68 0.69 1.84%
NAPS 1.25 0.881 0.7699 0.701 0.6564 0.5918 0.5462 14.78%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.94 1.76 2.26 2.24 1.70 1.68 1.69 -
P/RPS 4.51 2.78 3.40 2.79 2.40 2.33 2.43 10.84%
P/EPS 38.14 20.61 28.57 28.50 16.63 29.22 15.10 16.68%
EY 2.62 4.85 3.50 3.51 6.01 3.42 6.62 -14.30%
DY 0.51 1.14 1.33 0.00 1.76 1.79 1.78 -18.79%
P/NAPS 1.22 0.63 0.66 0.72 0.58 0.65 0.71 9.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 -
Price 3.53 2.06 2.00 2.27 1.82 1.69 1.55 -
P/RPS 4.04 3.25 3.01 2.82 2.57 2.35 2.23 10.40%
P/EPS 34.17 24.12 25.28 28.88 17.81 29.39 13.85 16.22%
EY 2.93 4.15 3.96 3.46 5.62 3.40 7.22 -13.94%
DY 0.57 0.97 1.50 0.00 1.65 1.78 1.94 -18.44%
P/NAPS 1.09 0.74 0.58 0.73 0.63 0.65 0.65 8.98%

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