[MFCB] QoQ Cumulative Quarter 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- 19.59%
YoY- 27.83%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 512,186 347,855 168,825 628,758 440,616 291,622 133,920 144.36%
PBT 115,291 72,494 31,657 154,894 115,943 74,372 30,428 142.84%
Tax -31,369 -20,723 -7,779 -47,709 -28,737 -19,187 -7,783 153.04%
NP 83,922 51,771 23,878 107,185 87,206 55,185 22,645 139.28%
-
NP to SH 55,629 33,144 15,634 74,050 61,918 38,828 16,044 128.90%
-
Tax Rate 27.21% 28.59% 24.57% 30.80% 24.79% 25.80% 25.58% -
Total Cost 428,264 296,084 144,947 521,573 353,410 236,437 111,275 145.38%
-
Net Worth 719,302 692,727 683,709 679,459 679,560 648,619 633,726 8.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,680 - - 16,708 6,684 6,686 - -
Div Payout % 12.01% - - 22.56% 10.80% 17.22% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 719,302 692,727 683,709 679,459 679,560 648,619 633,726 8.80%
NOSH 222,694 222,741 222,706 222,773 222,806 222,893 223,143 -0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.39% 14.88% 14.14% 17.05% 19.79% 18.92% 16.91% -
ROE 7.73% 4.78% 2.29% 10.90% 9.11% 5.99% 2.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 230.00 156.17 75.81 282.24 197.76 130.83 60.02 144.68%
EPS 24.98 14.88 7.02 33.24 27.79 17.42 7.19 129.21%
DPS 3.00 0.00 0.00 7.50 3.00 3.00 0.00 -
NAPS 3.23 3.11 3.07 3.05 3.05 2.91 2.84 8.94%
Adjusted Per Share Value based on latest NOSH - 222,605
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.82 35.20 17.08 63.62 44.58 29.51 13.55 144.35%
EPS 5.63 3.35 1.58 7.49 6.26 3.93 1.62 129.26%
DPS 0.68 0.00 0.00 1.69 0.68 0.68 0.00 -
NAPS 0.7278 0.7009 0.6918 0.6875 0.6876 0.6563 0.6412 8.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.66 2.24 2.26 2.18 1.80 1.70 1.58 -
P/RPS 1.16 1.43 2.98 0.77 0.91 1.30 2.63 -42.02%
P/EPS 10.65 15.05 32.19 6.56 6.48 9.76 21.97 -38.26%
EY 9.39 6.64 3.11 15.25 15.44 10.25 4.55 62.02%
DY 1.13 0.00 0.00 3.44 1.67 1.76 0.00 -
P/NAPS 0.82 0.72 0.74 0.71 0.59 0.58 0.56 28.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 21/05/13 -
Price 2.52 2.27 2.29 2.33 1.89 1.82 1.79 -
P/RPS 1.10 1.45 3.02 0.83 0.96 1.39 2.98 -48.51%
P/EPS 10.09 15.26 32.62 7.01 6.80 10.45 24.90 -45.21%
EY 9.91 6.56 3.07 14.27 14.70 9.57 4.02 82.38%
DY 1.19 0.00 0.00 3.22 1.59 1.65 0.00 -
P/NAPS 0.78 0.73 0.75 0.76 0.62 0.63 0.63 15.28%

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