[MFCB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -47.46%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 186,302 159,196 160,279 188,142 170,246 169,182 136,720 5.28%
PBT 49,520 34,585 37,729 38,951 38,153 29,290 38,866 4.11%
Tax -7,806 -12,515 -14,355 -18,972 -12,731 -8,451 -8,067 -0.54%
NP 41,714 22,070 23,374 19,979 25,422 20,839 30,799 5.18%
-
NP to SH 34,585 11,461 14,270 12,132 12,957 7,584 19,330 10.17%
-
Tax Rate 15.76% 36.19% 38.05% 48.71% 33.37% 28.85% 20.76% -
Total Cost 144,588 137,126 136,905 168,163 144,824 148,343 105,921 5.31%
-
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,365 11,127 11,131 10,017 9,198 13,624 12,611 -3.21%
Div Payout % 29.97% 97.09% 78.00% 82.57% 70.99% 179.65% 65.24% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
NOSH 345,504 222,543 222,620 222,605 224,342 227,083 229,297 7.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.39% 13.86% 14.58% 10.62% 14.93% 12.32% 22.53% -
ROE 3.27% 1.41% 1.93% 1.79% 2.89% 1.67% 4.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.92 71.53 72.00 84.52 75.89 74.50 59.63 -1.66%
EPS 9.07 5.15 6.41 5.45 5.77 3.34 8.42 1.24%
DPS 3.00 5.00 5.00 4.50 4.10 6.00 5.50 -9.60%
NAPS 3.06 3.65 3.32 3.05 2.00 2.00 2.00 7.33%
Adjusted Per Share Value based on latest NOSH - 222,605
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.85 16.11 16.22 19.04 17.23 17.12 13.83 5.29%
EPS 3.50 1.16 1.44 1.23 1.31 0.77 1.96 10.13%
DPS 1.05 1.13 1.13 1.01 0.93 1.38 1.28 -3.24%
NAPS 1.0697 0.8219 0.7478 0.6869 0.454 0.4595 0.464 14.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.15 2.49 2.40 2.18 1.60 1.69 1.77 -
P/RPS 3.99 3.48 3.33 2.58 2.11 2.27 2.97 5.03%
P/EPS 21.48 48.35 37.44 40.00 27.70 50.60 21.00 0.37%
EY 4.66 2.07 2.67 2.50 3.61 1.98 4.76 -0.35%
DY 1.40 2.01 2.08 2.06 2.56 3.55 3.11 -12.44%
P/NAPS 0.70 0.68 0.72 0.71 0.80 0.85 0.89 -3.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.81 2.30 2.48 2.33 1.59 1.73 1.70 -
P/RPS 5.21 3.22 3.44 2.76 2.10 2.32 2.85 10.56%
P/EPS 28.07 44.66 38.69 42.75 27.53 51.80 20.17 5.65%
EY 3.56 2.24 2.58 2.34 3.63 1.93 4.96 -5.37%
DY 1.07 2.17 2.02 1.93 2.58 3.47 3.24 -16.84%
P/NAPS 0.92 0.63 0.75 0.76 0.80 0.87 0.85 1.32%

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