[MFCB] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 90.18%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 135,840 168,825 133,920 150,330 130,793 120,153 94,386 6.25%
PBT 33,421 31,657 30,428 29,338 35,040 16,550 17,374 11.51%
Tax -8,686 -7,779 -7,783 -7,064 -6,450 -2,895 -4,092 13.35%
NP 24,735 23,878 22,645 22,274 28,590 13,655 13,282 10.91%
-
NP to SH 18,667 15,634 16,044 14,423 21,802 9,467 7,716 15.85%
-
Tax Rate 25.99% 24.57% 25.58% 24.08% 18.41% 17.49% 23.55% -
Total Cost 111,105 144,947 111,275 128,056 102,203 106,498 81,104 5.38%
-
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
NOSH 222,491 222,706 223,143 231,508 228,054 229,781 234,528 -0.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.21% 14.14% 16.91% 14.82% 21.86% 11.36% 14.07% -
ROE 2.47% 2.29% 2.53% 2.45% 4.16% 2.06% 1.92% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 61.05 75.81 60.02 64.93 57.35 52.29 40.24 7.19%
EPS 8.39 7.02 7.19 6.23 9.56 4.12 3.29 16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.07 2.84 2.54 2.30 2.00 1.71 12.13%
Adjusted Per Share Value based on latest NOSH - 231,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.74 17.08 13.55 15.21 13.23 12.16 9.55 6.24%
EPS 1.89 1.58 1.62 1.46 2.21 0.96 0.78 15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7654 0.6918 0.6412 0.595 0.5307 0.465 0.4058 11.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.52 2.26 1.58 1.64 1.72 1.57 0.73 -
P/RPS 4.13 2.98 2.63 2.53 3.00 3.00 1.81 14.73%
P/EPS 30.04 32.19 21.97 26.32 17.99 38.11 22.19 5.17%
EY 3.33 3.11 4.55 3.80 5.56 2.62 4.51 -4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.56 0.65 0.75 0.79 0.43 9.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 -
Price 2.42 2.29 1.79 1.66 1.74 1.68 0.88 -
P/RPS 3.96 3.02 2.98 2.56 3.03 3.21 2.19 10.37%
P/EPS 28.84 32.62 24.90 26.65 18.20 40.78 26.75 1.26%
EY 3.47 3.07 4.02 3.75 5.49 2.45 3.74 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.63 0.65 0.76 0.84 0.51 5.66%

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