[MFCB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.76%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 572,653 567,448 543,360 672,465 682,914 695,710 675,300 -10.40%
PBT 150,585 135,594 133,684 153,020 153,721 144,988 126,628 12.23%
Tax -36,473 -33,630 -34,744 -45,724 -41,825 -41,446 -31,116 11.16%
NP 114,112 101,964 98,940 107,296 111,896 103,542 95,512 12.58%
-
NP to SH 83,737 72,534 74,668 69,899 74,172 66,288 62,536 21.46%
-
Tax Rate 24.22% 24.80% 25.99% 29.88% 27.21% 28.59% 24.57% -
Total Cost 458,541 465,484 444,420 565,169 571,018 592,168 579,788 -14.46%
-
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.21%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,908 13,358 - 17,808 8,907 - - -
Div Payout % 10.64% 18.42% - 25.48% 12.01% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 812,875 761,406 756,469 739,059 719,302 692,727 683,709 12.21%
NOSH 222,705 222,633 222,491 222,608 222,694 222,741 222,706 -0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.93% 17.97% 18.21% 15.96% 16.39% 14.88% 14.14% -
ROE 10.30% 9.53% 9.87% 9.46% 10.31% 9.57% 9.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 257.13 254.88 244.22 302.08 306.66 312.34 303.22 -10.40%
EPS 37.60 32.58 33.56 31.40 33.31 29.76 28.08 21.46%
DPS 4.00 6.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 3.65 3.42 3.40 3.32 3.23 3.11 3.07 12.21%
Adjusted Per Share Value based on latest NOSH - 222,620
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.94 57.41 54.98 68.04 69.10 70.39 68.33 -10.40%
EPS 8.47 7.34 7.55 7.07 7.50 6.71 6.33 21.40%
DPS 0.90 1.35 0.00 1.80 0.90 0.00 0.00 -
NAPS 0.8225 0.7704 0.7654 0.7478 0.7278 0.7009 0.6918 12.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.53 2.26 2.52 2.40 2.66 2.24 2.26 -
P/RPS 0.98 0.89 1.03 0.79 0.87 0.72 0.75 19.50%
P/EPS 6.73 6.94 7.51 7.64 7.99 7.53 8.05 -11.24%
EY 14.86 14.42 13.32 13.08 12.52 13.29 12.42 12.68%
DY 1.58 2.65 0.00 3.33 1.50 0.00 0.00 -
P/NAPS 0.69 0.66 0.74 0.72 0.82 0.72 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 22/05/15 26/02/15 27/11/14 26/08/14 21/05/14 -
Price 2.50 2.00 2.42 2.48 2.52 2.27 2.29 -
P/RPS 0.97 0.78 0.99 0.82 0.82 0.73 0.76 17.64%
P/EPS 6.65 6.14 7.21 7.90 7.57 7.63 8.16 -12.74%
EY 15.04 16.29 13.87 12.66 13.22 13.11 12.26 14.58%
DY 1.60 3.00 0.00 3.23 1.59 0.00 0.00 -
P/NAPS 0.68 0.58 0.71 0.75 0.78 0.73 0.75 -6.31%

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