[MFCB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 28.87%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 160,279 164,331 179,030 168,825 188,142 148,994 157,702 1.08%
PBT 37,729 42,797 40,837 31,657 38,951 41,571 43,944 -9.64%
Tax -14,355 -10,646 -12,944 -7,779 -18,972 -9,550 -11,404 16.53%
NP 23,374 32,151 27,893 23,878 19,979 32,021 32,540 -19.74%
-
NP to SH 14,270 22,485 17,510 15,634 12,132 23,090 22,784 -26.73%
-
Tax Rate 38.05% 24.88% 31.70% 24.57% 48.71% 22.97% 25.95% -
Total Cost 136,905 132,180 151,137 144,947 168,163 116,973 125,162 6.14%
-
Net Worth 739,101 719,074 692,825 683,709 678,946 679,773 648,742 9.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,131 - - - 10,017 - 6,688 40.31%
Div Payout % 78.00% - - - 82.57% - 29.35% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 739,101 719,074 692,825 683,709 678,946 679,773 648,742 9.05%
NOSH 222,620 222,623 222,773 222,706 222,605 222,876 222,935 -0.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.58% 19.56% 15.58% 14.14% 10.62% 21.49% 20.63% -
ROE 1.93% 3.13% 2.53% 2.29% 1.79% 3.40% 3.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.00 73.82 80.36 75.81 84.52 66.85 70.74 1.18%
EPS 6.41 10.10 7.86 7.02 5.45 10.36 10.22 -26.66%
DPS 5.00 0.00 0.00 0.00 4.50 0.00 3.00 40.44%
NAPS 3.32 3.23 3.11 3.07 3.05 3.05 2.91 9.15%
Adjusted Per Share Value based on latest NOSH - 222,706
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.22 16.63 18.11 17.08 19.04 15.07 15.96 1.08%
EPS 1.44 2.27 1.77 1.58 1.23 2.34 2.31 -26.96%
DPS 1.13 0.00 0.00 0.00 1.01 0.00 0.68 40.16%
NAPS 0.7478 0.7275 0.701 0.6918 0.6869 0.6878 0.6564 9.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.40 2.66 2.24 2.26 2.18 1.80 1.70 -
P/RPS 3.33 3.60 2.79 2.98 2.58 2.69 2.40 24.32%
P/EPS 37.44 26.34 28.50 32.19 40.00 17.37 16.63 71.52%
EY 2.67 3.80 3.51 3.11 2.50 5.76 6.01 -41.69%
DY 2.08 0.00 0.00 0.00 2.06 0.00 1.76 11.74%
P/NAPS 0.72 0.82 0.72 0.74 0.71 0.59 0.58 15.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 26/08/14 21/05/14 27/02/14 25/11/13 26/08/13 -
Price 2.48 2.52 2.27 2.29 2.33 1.89 1.82 -
P/RPS 3.44 3.41 2.82 3.02 2.76 2.83 2.57 21.39%
P/EPS 38.69 24.95 28.88 32.62 42.75 18.24 17.81 67.49%
EY 2.58 4.01 3.46 3.07 2.34 5.48 5.62 -40.40%
DY 2.02 0.00 0.00 0.00 1.93 0.00 1.65 14.39%
P/NAPS 0.75 0.78 0.73 0.75 0.76 0.62 0.63 12.29%

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