[MFCB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.1%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 816,805 588,686 672,465 628,758 635,304 610,508 523,323 7.69%
PBT 189,273 147,524 153,020 154,894 129,102 141,352 121,126 7.71%
Tax -35,400 -39,870 -45,724 -47,709 -35,440 -28,784 -21,905 8.32%
NP 153,873 107,654 107,296 107,185 93,662 112,568 99,221 7.57%
-
NP to SH 120,741 74,264 69,899 74,050 57,927 75,090 65,197 10.80%
-
Tax Rate 18.70% 27.03% 29.88% 30.80% 27.45% 20.36% 18.08% -
Total Cost 662,932 481,032 565,169 521,573 541,642 497,940 424,102 7.72%
-
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 16,607 24,480 11,131 16,705 15,947 20,458 17,201 -0.58%
Div Payout % 13.75% 32.96% 15.92% 22.56% 27.53% 27.24% 26.38% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,057,243 812,284 739,101 678,946 448,684 454,166 458,594 14.92%
NOSH 345,504 222,543 222,620 222,605 224,342 227,083 229,297 7.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.84% 18.29% 15.96% 17.05% 14.74% 18.44% 18.96% -
ROE 11.42% 9.14% 9.46% 10.91% 12.91% 16.53% 14.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 236.41 264.53 302.07 282.45 283.19 268.85 228.23 0.58%
EPS 34.95 33.37 31.40 33.27 25.82 33.07 28.43 3.49%
DPS 4.81 11.00 5.00 7.50 7.11 9.00 7.50 -7.12%
NAPS 3.06 3.65 3.32 3.05 2.00 2.00 2.00 7.33%
Adjusted Per Share Value based on latest NOSH - 222,605
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 82.64 59.56 68.04 63.62 64.28 61.77 52.95 7.69%
EPS 12.22 7.51 7.07 7.49 5.86 7.60 6.60 10.80%
DPS 1.68 2.48 1.13 1.69 1.61 2.07 1.74 -0.58%
NAPS 1.0697 0.8219 0.7478 0.6869 0.454 0.4595 0.464 14.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.15 2.49 2.40 2.18 1.60 1.69 1.77 -
P/RPS 0.91 0.94 0.79 0.77 0.57 0.63 0.78 2.60%
P/EPS 6.15 7.46 7.64 6.55 6.20 5.11 6.23 -0.21%
EY 16.25 13.40 13.08 15.26 16.14 19.57 16.06 0.19%
DY 2.24 4.42 2.08 3.44 4.44 5.33 4.24 -10.08%
P/NAPS 0.70 0.68 0.72 0.71 0.80 0.85 0.89 -3.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 -
Price 2.81 2.30 2.48 2.33 1.59 1.73 1.70 -
P/RPS 1.19 0.87 0.82 0.82 0.56 0.64 0.74 8.23%
P/EPS 8.04 6.89 7.90 7.00 6.16 5.23 5.98 5.05%
EY 12.44 14.51 12.66 14.28 16.24 19.11 16.73 -4.81%
DY 1.71 4.78 2.02 3.22 4.47 5.20 4.41 -14.59%
P/NAPS 0.92 0.63 0.75 0.76 0.80 0.87 0.85 1.32%

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