[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.47%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 347,855 168,825 628,758 440,616 291,622 133,920 635,304 -33.14%
PBT 72,494 31,657 154,894 115,943 74,372 30,428 129,102 -32.00%
Tax -20,723 -7,779 -47,709 -28,737 -19,187 -7,783 -35,440 -30.14%
NP 51,771 23,878 107,185 87,206 55,185 22,645 93,662 -32.72%
-
NP to SH 33,144 15,634 74,050 61,918 38,828 16,044 57,927 -31.14%
-
Tax Rate 28.59% 24.57% 30.80% 24.79% 25.80% 25.58% 27.45% -
Total Cost 296,084 144,947 521,573 353,410 236,437 111,275 541,642 -33.21%
-
Net Worth 692,727 683,709 679,459 679,560 648,619 633,726 612,580 8.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 16,708 6,684 6,686 - 15,931 -
Div Payout % - - 22.56% 10.80% 17.22% - 27.50% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 692,727 683,709 679,459 679,560 648,619 633,726 612,580 8.56%
NOSH 222,741 222,706 222,773 222,806 222,893 223,143 224,388 -0.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.88% 14.14% 17.05% 19.79% 18.92% 16.91% 14.74% -
ROE 4.78% 2.29% 10.90% 9.11% 5.99% 2.53% 9.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 156.17 75.81 282.24 197.76 130.83 60.02 283.13 -32.81%
EPS 14.88 7.02 33.24 27.79 17.42 7.19 25.81 -30.80%
DPS 0.00 0.00 7.50 3.00 3.00 0.00 7.10 -
NAPS 3.11 3.07 3.05 3.05 2.91 2.84 2.73 9.10%
Adjusted Per Share Value based on latest NOSH - 222,876
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.20 17.08 63.62 44.58 29.51 13.55 64.28 -33.14%
EPS 3.35 1.58 7.49 6.26 3.93 1.62 5.86 -31.18%
DPS 0.00 0.00 1.69 0.68 0.68 0.00 1.61 -
NAPS 0.7009 0.6918 0.6875 0.6876 0.6563 0.6412 0.6198 8.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.24 2.26 2.18 1.80 1.70 1.58 1.60 -
P/RPS 1.43 2.98 0.77 0.91 1.30 2.63 0.57 84.94%
P/EPS 15.05 32.19 6.56 6.48 9.76 21.97 6.20 80.91%
EY 6.64 3.11 15.25 15.44 10.25 4.55 16.13 -44.75%
DY 0.00 0.00 3.44 1.67 1.76 0.00 4.44 -
P/NAPS 0.72 0.74 0.71 0.59 0.58 0.56 0.59 14.23%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 -
Price 2.27 2.29 2.33 1.89 1.82 1.79 1.59 -
P/RPS 1.45 3.02 0.83 0.96 1.39 2.98 0.56 88.89%
P/EPS 15.26 32.62 7.01 6.80 10.45 24.90 6.16 83.38%
EY 6.56 3.07 14.27 14.70 9.57 4.02 16.24 -45.44%
DY 0.00 0.00 3.22 1.59 1.65 0.00 4.47 -
P/NAPS 0.73 0.75 0.76 0.62 0.63 0.63 0.58 16.62%

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