[MFCB] YoY TTM 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- -7.16%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,110,571 720,444 608,334 684,991 614,717 633,353 553,133 12.30%
PBT 233,896 168,029 148,323 153,016 145,822 123,290 144,662 8.32%
Tax -48,842 -43,540 -41,816 -49,245 -40,010 -30,309 -28,055 9.67%
NP 185,054 124,489 106,507 103,771 105,812 92,981 116,607 7.99%
-
NP to SH 147,260 88,245 73,022 68,366 69,396 55,159 80,664 10.54%
-
Tax Rate 20.88% 25.91% 28.19% 32.18% 27.44% 24.58% 19.39% -
Total Cost 925,517 595,955 501,827 581,220 508,905 540,372 436,526 13.33%
-
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 17,991 17,369 17,806 16,700 15,886 20,374 19,444 -1.28%
Div Payout % 12.22% 19.68% 24.38% 24.43% 22.89% 36.94% 24.11% -
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 16.66% 17.28% 17.51% 15.15% 17.21% 14.68% 21.08% -
ROE 11.92% 10.13% 9.60% 9.87% 10.70% 9.43% 14.94% -
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 291.25 230.84 273.40 307.48 275.74 281.52 242.84 3.07%
EPS 38.62 28.27 32.82 30.69 31.13 24.52 35.41 1.45%
DPS 4.72 5.57 8.00 7.50 7.10 9.06 8.50 -9.33%
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 112.37 72.89 61.55 69.31 62.20 64.08 55.97 12.30%
EPS 14.90 8.93 7.39 6.92 7.02 5.58 8.16 10.54%
DPS 1.82 1.76 1.80 1.69 1.61 2.06 1.97 -1.31%
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 1.35 0.76 0.83 0.73 0.62 0.60 0.70 11.55%
P/EPS 10.20 6.22 6.89 7.30 5.46 6.85 4.77 13.49%
EY 9.80 16.07 14.52 13.70 18.31 14.59 20.95 -11.88%
DY 1.20 3.16 3.54 3.35 4.18 5.39 5.03 -21.22%
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 1.21 0.89 0.73 0.74 0.66 0.60 0.64 11.18%
P/EPS 9.14 7.29 6.09 7.40 5.85 6.89 4.38 13.03%
EY 10.94 13.73 16.41 13.52 17.10 14.51 22.85 -11.54%
DY 1.34 2.70 4.00 3.30 3.90 5.36 5.48 -20.90%
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