[MFCB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.83%
YoY- -12.67%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 639,480 663,663 618,894 630,045 533,963 488,870 489,583 4.55%
PBT 154,784 156,123 130,192 135,650 139,616 116,696 65,977 15.26%
Tax -46,631 -47,705 -36,159 -29,398 -25,460 -20,135 -11,209 26.80%
NP 108,153 108,418 94,033 106,252 114,156 96,561 54,768 12.00%
-
NP to SH 72,932 73,640 59,548 67,711 77,532 67,377 32,913 14.17%
-
Tax Rate 30.13% 30.56% 27.77% 21.67% 18.24% 17.25% 16.99% -
Total Cost 531,327 555,245 524,861 523,793 419,807 392,309 434,815 3.39%
-
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 11,131 16,705 15,947 20,458 17,201 16,318 12,944 -2.48%
Div Payout % 15.26% 22.69% 26.78% 30.21% 22.19% 24.22% 39.33% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
NOSH 222,491 222,706 223,143 231,508 228,054 229,781 234,528 -0.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.91% 16.34% 15.19% 16.86% 21.38% 19.75% 11.19% -
ROE 9.64% 10.77% 9.40% 11.51% 14.78% 14.66% 8.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 287.42 298.00 277.35 272.15 234.14 212.75 208.75 5.47%
EPS 32.78 33.07 26.69 29.25 34.00 29.32 14.03 15.18%
DPS 5.00 7.50 7.10 9.00 7.50 7.00 5.50 -1.57%
NAPS 3.40 3.07 2.84 2.54 2.30 2.00 1.71 12.13%
Adjusted Per Share Value based on latest NOSH - 231,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 64.70 67.15 62.62 63.75 54.03 49.46 49.54 4.54%
EPS 7.38 7.45 6.02 6.85 7.84 6.82 3.33 14.17%
DPS 1.13 1.69 1.61 2.07 1.74 1.65 1.31 -2.43%
NAPS 0.7654 0.6918 0.6412 0.595 0.5307 0.465 0.4058 11.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.52 2.26 1.58 1.64 1.72 1.57 0.73 -
P/RPS 0.88 0.76 0.57 0.60 0.73 0.74 0.35 16.60%
P/EPS 7.69 6.83 5.92 5.61 5.06 5.35 5.20 6.73%
EY 13.01 14.63 16.89 17.83 19.77 18.68 19.22 -6.29%
DY 1.98 3.32 4.49 5.49 4.36 4.46 7.53 -19.95%
P/NAPS 0.74 0.74 0.56 0.65 0.75 0.79 0.43 9.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 -
Price 2.42 2.29 1.79 1.66 1.74 1.68 0.88 -
P/RPS 0.84 0.77 0.65 0.61 0.74 0.79 0.42 12.24%
P/EPS 7.38 6.93 6.71 5.68 5.12 5.73 6.27 2.75%
EY 13.55 14.44 14.91 17.62 19.54 17.45 15.95 -2.68%
DY 2.07 3.28 3.97 5.42 4.31 4.17 6.25 -16.81%
P/NAPS 0.71 0.75 0.63 0.65 0.76 0.84 0.51 5.66%

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