[MFCB] YoY TTM 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- 16.54%
YoY- 25.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 720,444 608,334 684,991 614,717 633,353 553,133 512,206 5.84%
PBT 168,029 148,323 153,016 145,822 123,290 144,662 123,504 5.26%
Tax -43,540 -41,816 -49,245 -40,010 -30,309 -28,055 -20,194 13.64%
NP 124,489 106,507 103,771 105,812 92,981 116,607 103,310 3.15%
-
NP to SH 88,245 73,022 68,366 69,396 55,159 80,664 70,915 3.70%
-
Tax Rate 25.91% 28.19% 32.18% 27.44% 24.58% 19.39% 16.35% -
Total Cost 595,955 501,827 581,220 508,905 540,372 436,526 408,896 6.47%
-
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 17,369 17,806 16,700 15,886 20,374 19,444 16,233 1.13%
Div Payout % 19.68% 24.38% 24.43% 22.89% 36.94% 24.11% 22.89% -
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 17.28% 17.51% 15.15% 17.21% 14.68% 21.08% 20.17% -
ROE 10.13% 9.60% 9.87% 10.70% 9.43% 14.94% 15.00% -
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 230.84 273.40 307.48 275.74 281.52 242.84 223.16 0.56%
EPS 28.27 32.82 30.69 31.13 24.52 35.41 30.90 -1.47%
DPS 5.57 8.00 7.50 7.10 9.06 8.50 7.00 -3.73%
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 72.89 61.55 69.31 62.20 64.08 55.97 51.82 5.84%
EPS 8.93 7.39 6.92 7.02 5.58 8.16 7.18 3.69%
DPS 1.76 1.80 1.69 1.61 2.06 1.97 1.64 1.18%
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 0.76 0.83 0.73 0.62 0.60 0.70 0.74 0.44%
P/EPS 6.22 6.89 7.30 5.46 6.85 4.77 5.34 2.57%
EY 16.07 14.52 13.70 18.31 14.59 20.95 18.72 -2.50%
DY 3.16 3.54 3.35 4.18 5.39 5.03 4.24 -4.77%
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 0.89 0.73 0.74 0.66 0.60 0.64 0.76 2.66%
P/EPS 7.29 6.09 7.40 5.85 6.89 4.38 5.50 4.80%
EY 13.73 16.41 13.52 17.10 14.51 22.85 18.17 -4.55%
DY 2.70 4.00 3.30 3.90 5.36 5.48 4.12 -6.79%
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