[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

Interim financial report 2014 06.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,110,571	720,444	608,334	684,991	614,717	633,353	553,133	12.30%
YoY %	54.15%	18.43%	-11.19%	11.43%	-2.94%	14.50%	-	-
Horiz. %	200.78%	130.25%	109.98%	123.84%	111.13%	114.50%	100.00%	-
PBT	233,896	168,029	148,323	153,016	145,822	123,290	144,662	8.32%
YoY %	39.20%	13.29%	-3.07%	4.93%	18.28%	-14.77%	-	-
Horiz. %	161.68%	116.15%	102.53%	105.77%	100.80%	85.23%	100.00%	-
Tax	-48,842	-43,540	-41,816	-49,245	-40,010	-30,309	-28,055	9.67%
YoY %	-12.18%	-4.12%	15.09%	-23.08%	-32.01%	-8.03%	-	-
Horiz. %	174.09%	155.20%	149.05%	175.53%	142.61%	108.03%	100.00%	-
NP	185,054	124,489	106,507	103,771	105,812	92,981	116,607	7.99%
YoY %	48.65%	16.88%	2.64%	-1.93%	13.80%	-20.26%	-	-
Horiz. %	158.70%	106.76%	91.34%	88.99%	90.74%	79.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,260	88,245	73,022	68,366	69,396	55,159	80,664	10.54%
YoY %	66.88%	20.85%	6.81%	-1.48%	25.81%	-31.62%	-	-
Horiz. %	182.56%	109.40%	90.53%	84.75%	86.03%	68.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.88%	25.91%	28.19%	32.18%	27.44%	24.58%	19.39%	-
YoY %	-19.41%	-8.09%	-12.40%	17.27%	11.64%	26.77%	-	-
Horiz. %	107.68%	133.63%	145.38%	165.96%	141.52%	126.77%	100.00%	-
Total Cost	925,517	595,955	501,827	581,220	508,905	540,372	436,526	13.33%
YoY %	55.30%	18.76%	-13.66%	14.21%	-5.82%	23.79%	-	-
Horiz. %	212.02%	136.52%	114.96%	133.15%	116.58%	123.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,235,465	870,747	760,960	692,825	648,742	584,932	539,826	14.78%
YoY %	41.89%	14.43%	9.83%	6.80%	10.91%	8.36%	-	-
Horiz. %	228.86%	161.30%	140.96%	128.34%	120.18%	108.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	17,991	17,369	17,806	16,700	15,886	20,374	19,444	-1.28%
YoY %	3.58%	-2.45%	6.62%	5.12%	-22.03%	4.78%	-	-
Horiz. %	92.53%	89.33%	91.58%	85.89%	81.70%	104.78%	100.00%	-
Div Payout %	12.22%	19.68%	24.38%	24.43%	22.89%	36.94%	24.11%	-
YoY %	-37.91%	-19.28%	-0.20%	6.73%	-38.03%	53.21%	-	-
Horiz. %	50.68%	81.63%	101.12%	101.33%	94.94%	153.21%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,235,465	870,747	760,960	692,825	648,742	584,932	539,826	14.78%
YoY %	41.89%	14.43%	9.83%	6.80%	10.91%	8.36%	-	-
Horiz. %	228.86%	161.30%	140.96%	128.34%	120.18%	108.36%	100.00%	-
NOSH	381,316	312,096	222,503	222,773	222,935	224,973	227,774	8.95%
YoY %	22.18%	40.27%	-0.12%	-0.07%	-0.91%	-1.23%	-	-
Horiz. %	167.41%	137.02%	97.69%	97.80%	97.88%	98.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	16.66%	17.28%	17.51%	15.15%	17.21%	14.68%	21.08%	-
YoY %	-3.59%	-1.31%	15.58%	-11.97%	17.23%	-30.36%	-	-
Horiz. %	79.03%	81.97%	83.06%	71.87%	81.64%	69.64%	100.00%	-
ROE	11.92%	10.13%	9.60%	9.87%	10.70%	9.43%	14.94%	-
YoY %	17.67%	5.52%	-2.74%	-7.76%	13.47%	-36.88%	-	-
Horiz. %	79.79%	67.80%	64.26%	66.06%	71.62%	63.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	291.25	230.84	273.40	307.48	275.74	281.52	242.84	3.07%
YoY %	26.17%	-15.57%	-11.08%	11.51%	-2.05%	15.93%	-	-
Horiz. %	119.93%	95.06%	112.58%	126.62%	113.55%	115.93%	100.00%	-
EPS	38.62	28.27	32.82	30.69	31.13	24.52	35.41	1.45%
YoY %	36.61%	-13.86%	6.94%	-1.41%	26.96%	-30.75%	-	-
Horiz. %	109.07%	79.84%	92.69%	86.67%	87.91%	69.25%	100.00%	-
DPS	4.72	5.57	8.00	7.50	7.10	9.06	8.50	-9.33%
YoY %	-15.26%	-30.37%	6.67%	5.63%	-21.63%	6.59%	-	-
Horiz. %	55.53%	65.53%	94.12%	88.24%	83.53%	106.59%	100.00%	-
NAPS	3.24	2.79	3.42	3.11	2.91	2.60	2.37	5.34%
YoY %	16.13%	-18.42%	9.97%	6.87%	11.92%	9.70%	-	-
Horiz. %	136.71%	117.72%	144.30%	131.22%	122.78%	109.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 222,773
RPS	112.37	72.89	61.55	69.31	62.20	64.08	55.97	12.30%
YoY %	54.16%	18.42%	-11.20%	11.43%	-2.93%	14.49%	-	-
Horiz. %	200.77%	130.23%	109.97%	123.83%	111.13%	114.49%	100.00%	-
EPS	14.90	8.93	7.39	6.92	7.02	5.58	8.16	10.54%
YoY %	66.85%	20.84%	6.79%	-1.42%	25.81%	-31.62%	-	-
Horiz. %	182.60%	109.44%	90.56%	84.80%	86.03%	68.38%	100.00%	-
DPS	1.82	1.76	1.80	1.69	1.61	2.06	1.97	-1.31%
YoY %	3.41%	-2.22%	6.51%	4.97%	-21.84%	4.57%	-	-
Horiz. %	92.39%	89.34%	91.37%	85.79%	81.73%	104.57%	100.00%	-
NAPS	1.25	0.881	0.7699	0.701	0.6564	0.5918	0.5462	14.78%
YoY %	41.88%	14.43%	9.83%	6.79%	10.92%	8.35%	-	-
Horiz. %	228.85%	161.30%	140.96%	128.34%	120.18%	108.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	77.63%	-8.43%	13.70%	17.74%	3.33%	-14.29%	-	-
Horiz. %	192.86%	108.57%	118.57%	104.29%	88.57%	85.71%	100.00%	-
P/EPS	10.20	6.22	6.89	7.30	5.46	6.85	4.77	13.49%
YoY %	63.99%	-9.72%	-5.62%	33.70%	-20.29%	43.61%	-	-
Horiz. %	213.84%	130.40%	144.44%	153.04%	114.47%	143.61%	100.00%	-
EY	9.80	16.07	14.52	13.70	18.31	14.59	20.95	-11.88%
YoY %	-39.02%	10.67%	5.99%	-25.18%	25.50%	-30.36%	-	-
Horiz. %	46.78%	76.71%	69.31%	65.39%	87.40%	69.64%	100.00%	-
DY	1.20	3.16	3.54	3.35	4.18	5.39	5.03	-21.22%
YoY %	-62.03%	-10.73%	5.67%	-19.86%	-22.45%	7.16%	-	-
Horiz. %	23.86%	62.82%	70.38%	66.60%	83.10%	107.16%	100.00%	-
P/NAPS	1.22	0.63	0.66	0.72	0.58	0.65	0.71	9.43%
YoY %	93.65%	-4.55%	-8.33%	24.14%	-10.77%	-8.45%	-	-
Horiz. %	171.83%	88.73%	92.96%	101.41%	81.69%	91.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	35.96%	21.92%	-1.35%	12.12%	10.00%	-6.25%	-	-
Horiz. %	189.06%	139.06%	114.06%	115.62%	103.12%	93.75%	100.00%	-
P/EPS	9.14	7.29	6.09	7.40	5.85	6.89	4.38	13.03%
YoY %	25.38%	19.70%	-17.70%	26.50%	-15.09%	57.31%	-	-
Horiz. %	208.68%	166.44%	139.04%	168.95%	133.56%	157.31%	100.00%	-
EY	10.94	13.73	16.41	13.52	17.10	14.51	22.85	-11.54%
YoY %	-20.32%	-16.33%	21.38%	-20.94%	17.85%	-36.50%	-	-
Horiz. %	47.88%	60.09%	71.82%	59.17%	74.84%	63.50%	100.00%	-
DY	1.34	2.70	4.00	3.30	3.90	5.36	5.48	-20.90%
YoY %	-50.37%	-32.50%	21.21%	-15.38%	-27.24%	-2.19%	-	-
Horiz. %	24.45%	49.27%	72.99%	60.22%	71.17%	97.81%	100.00%	-
P/NAPS	1.09	0.74	0.58	0.73	0.63	0.65	0.65	8.98%
YoY %	47.30%	27.59%	-20.55%	15.87%	-3.08%	0.00%	-	-
Horiz. %	167.69%	113.85%	89.23%	112.31%	96.92%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos