[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -72.3%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 628,758 440,616 291,622 133,920 635,304 465,058 312,209 59.27%
PBT 154,894 115,943 74,372 30,428 129,102 90,949 57,652 92.91%
Tax -47,709 -28,737 -19,187 -7,783 -35,440 -22,709 -14,617 119.56%
NP 107,185 87,206 55,185 22,645 93,662 68,240 43,035 83.43%
-
NP to SH 74,050 61,918 38,828 16,044 57,927 44,970 27,359 93.86%
-
Tax Rate 30.80% 24.79% 25.80% 25.58% 27.45% 24.97% 25.35% -
Total Cost 521,573 353,410 236,437 111,275 541,642 396,818 269,174 55.23%
-
Net Worth 679,459 679,560 648,619 633,726 612,580 593,010 584,497 10.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,708 6,684 6,686 - 15,931 6,738 6,744 82.79%
Div Payout % 22.56% 10.80% 17.22% - 27.50% 14.99% 24.65% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 679,459 679,560 648,619 633,726 612,580 593,010 584,497 10.52%
NOSH 222,773 222,806 222,893 223,143 224,388 224,625 224,806 -0.60%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.05% 19.79% 18.92% 16.91% 14.74% 14.67% 13.78% -
ROE 10.90% 9.11% 5.99% 2.53% 9.46% 7.58% 4.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 282.24 197.76 130.83 60.02 283.13 207.04 138.88 60.23%
EPS 33.24 27.79 17.42 7.19 25.81 20.02 12.17 95.03%
DPS 7.50 3.00 3.00 0.00 7.10 3.00 3.00 83.89%
NAPS 3.05 3.05 2.91 2.84 2.73 2.64 2.60 11.19%
Adjusted Per Share Value based on latest NOSH - 223,143
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.62 44.58 29.51 13.55 64.28 47.05 31.59 59.27%
EPS 7.49 6.26 3.93 1.62 5.86 4.55 2.77 93.73%
DPS 1.69 0.68 0.68 0.00 1.61 0.68 0.68 83.17%
NAPS 0.6875 0.6876 0.6563 0.6412 0.6198 0.60 0.5914 10.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.18 1.80 1.70 1.58 1.60 1.65 1.68 -
P/RPS 0.77 0.91 1.30 2.63 0.57 0.80 1.21 -25.95%
P/EPS 6.56 6.48 9.76 21.97 6.20 8.24 13.80 -39.00%
EY 15.25 15.44 10.25 4.55 16.13 12.13 7.24 64.09%
DY 3.44 1.67 1.76 0.00 4.44 1.82 1.79 54.39%
P/NAPS 0.71 0.59 0.58 0.56 0.59 0.62 0.65 6.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 -
Price 2.33 1.89 1.82 1.79 1.59 1.61 1.69 -
P/RPS 0.83 0.96 1.39 2.98 0.56 0.78 1.22 -22.59%
P/EPS 7.01 6.80 10.45 24.90 6.16 8.04 13.89 -36.53%
EY 14.27 14.70 9.57 4.02 16.24 12.43 7.20 57.58%
DY 3.22 1.59 1.65 0.00 4.47 1.86 1.78 48.30%
P/NAPS 0.76 0.62 0.63 0.63 0.58 0.61 0.65 10.95%

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