[MFCB] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 23.82%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 217,907 135,840 168,825 133,920 150,330 130,793 120,153 10.42%
PBT 40,309 33,421 31,657 30,428 29,338 35,040 16,550 15.97%
Tax -8,834 -8,686 -7,779 -7,783 -7,064 -6,450 -2,895 20.41%
NP 31,475 24,735 23,878 22,645 22,274 28,590 13,655 14.91%
-
NP to SH 23,595 18,667 15,634 16,044 14,423 21,802 9,467 16.42%
-
Tax Rate 21.92% 25.99% 24.57% 25.58% 24.08% 18.41% 17.49% -
Total Cost 186,432 111,105 144,947 111,275 128,056 102,203 106,498 9.77%
-
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.48%
NOSH 223,437 222,491 222,706 223,143 231,508 228,054 229,781 -0.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.44% 18.21% 14.14% 16.91% 14.82% 21.86% 11.36% -
ROE 3.52% 2.47% 2.29% 2.53% 2.45% 4.16% 2.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.52 61.05 75.81 60.02 64.93 57.35 52.29 10.93%
EPS 9.26 8.39 7.02 7.19 6.23 9.56 4.12 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.40 3.07 2.84 2.54 2.30 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 223,143
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.05 13.74 17.08 13.55 15.21 13.23 12.16 10.41%
EPS 2.39 1.89 1.58 1.62 1.46 2.21 0.96 16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.7654 0.6918 0.6412 0.595 0.5307 0.465 6.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.84 2.52 2.26 1.58 1.64 1.72 1.57 -
P/RPS 1.89 4.13 2.98 2.63 2.53 3.00 3.00 -7.40%
P/EPS 17.42 30.04 32.19 21.97 26.32 17.99 38.11 -12.22%
EY 5.74 3.33 3.11 4.55 3.80 5.56 2.62 13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.74 0.56 0.65 0.75 0.79 -4.21%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 -
Price 1.70 2.42 2.29 1.79 1.66 1.74 1.68 -
P/RPS 1.74 3.96 3.02 2.98 2.56 3.03 3.21 -9.69%
P/EPS 16.10 28.84 32.62 24.90 26.65 18.20 40.78 -14.33%
EY 6.21 3.47 3.07 4.02 3.75 5.49 2.45 16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.75 0.63 0.65 0.76 0.84 -6.25%

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