[MFCB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.39%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 588,686 672,465 628,758 635,304 610,508 523,323 463,103 4.07%
PBT 147,524 153,020 154,894 129,102 141,352 121,126 117,520 3.86%
Tax -39,870 -45,724 -47,709 -35,440 -28,784 -21,905 -21,332 10.98%
NP 107,654 107,296 107,185 93,662 112,568 99,221 96,188 1.89%
-
NP to SH 74,264 69,899 74,050 57,927 75,090 65,197 65,626 2.08%
-
Tax Rate 27.03% 29.88% 30.80% 27.45% 20.36% 18.08% 18.15% -
Total Cost 481,032 565,169 521,573 541,642 497,940 424,102 366,915 4.61%
-
Net Worth 813,028 739,059 679,459 612,580 561,544 515,977 444,803 10.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,819 17,808 16,708 15,931 20,461 17,199 16,301 1.49%
Div Payout % 24.00% 25.48% 22.56% 27.50% 27.25% 26.38% 24.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 813,028 739,059 679,459 612,580 561,544 515,977 444,803 10.56%
NOSH 222,747 222,608 222,773 224,388 227,346 229,323 232,881 -0.73%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.29% 15.96% 17.05% 14.74% 18.44% 18.96% 20.77% -
ROE 9.13% 9.46% 10.90% 9.46% 13.37% 12.64% 14.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 264.28 302.08 282.24 283.13 268.54 228.20 198.86 4.85%
EPS 33.34 31.40 33.24 25.81 33.03 28.42 28.18 2.84%
DPS 8.00 8.00 7.50 7.10 9.00 7.50 7.00 2.24%
NAPS 3.65 3.32 3.05 2.73 2.47 2.25 1.91 11.39%
Adjusted Per Share Value based on latest NOSH - 224,342
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 59.56 68.04 63.62 64.28 61.77 52.95 46.86 4.07%
EPS 7.51 7.07 7.49 5.86 7.60 6.60 6.64 2.07%
DPS 1.80 1.80 1.69 1.61 2.07 1.74 1.65 1.46%
NAPS 0.8226 0.7478 0.6875 0.6198 0.5682 0.5221 0.45 10.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.49 2.40 2.18 1.60 1.69 1.77 1.41 -
P/RPS 0.94 0.79 0.77 0.57 0.63 0.78 0.71 4.78%
P/EPS 7.47 7.64 6.56 6.20 5.12 6.23 5.00 6.91%
EY 13.39 13.08 15.25 16.13 19.54 16.06 19.99 -6.45%
DY 3.21 3.33 3.44 4.44 5.33 4.24 4.96 -6.99%
P/NAPS 0.68 0.72 0.71 0.59 0.68 0.79 0.74 -1.39%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 2.30 2.48 2.33 1.59 1.73 1.70 1.57 -
P/RPS 0.87 0.82 0.83 0.56 0.64 0.74 0.79 1.61%
P/EPS 6.90 7.90 7.01 6.16 5.24 5.98 5.57 3.63%
EY 14.50 12.66 14.27 16.24 19.09 16.72 17.95 -3.49%
DY 3.48 3.23 3.22 4.47 5.20 4.41 4.46 -4.04%
P/NAPS 0.63 0.75 0.76 0.58 0.70 0.76 0.82 -4.29%

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