[MFCB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.17%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 543,360 675,300 535,680 601,320 523,172 480,612 377,544 6.25%
PBT 133,684 126,628 121,712 117,352 140,160 66,200 69,496 11.51%
Tax -34,744 -31,116 -31,132 -28,256 -25,800 -11,580 -16,368 13.35%
NP 98,940 95,512 90,580 89,096 114,360 54,620 53,128 10.91%
-
NP to SH 74,668 62,536 64,176 57,692 87,208 37,868 30,864 15.85%
-
Tax Rate 25.99% 24.57% 25.58% 24.08% 18.41% 17.49% 23.55% -
Total Cost 444,420 579,788 445,100 512,224 408,812 425,992 324,416 5.38%
-
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 756,469 683,709 633,726 588,032 524,525 459,563 401,044 11.15%
NOSH 222,491 222,706 223,143 231,508 228,054 229,781 234,528 -0.87%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.21% 14.14% 16.91% 14.82% 21.86% 11.36% 14.07% -
ROE 9.87% 9.15% 10.13% 9.81% 16.63% 8.24% 7.70% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 244.22 303.22 240.06 259.74 229.41 209.16 160.98 7.19%
EPS 33.56 28.08 28.76 24.92 38.24 16.48 13.16 16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.07 2.84 2.54 2.30 2.00 1.71 12.13%
Adjusted Per Share Value based on latest NOSH - 231,508
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 54.98 68.33 54.20 60.84 52.93 48.63 38.20 6.25%
EPS 7.55 6.33 6.49 5.84 8.82 3.83 3.12 15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7654 0.6918 0.6412 0.595 0.5307 0.465 0.4058 11.14%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.52 2.26 1.58 1.64 1.72 1.57 0.73 -
P/RPS 1.03 0.75 0.66 0.63 0.75 0.75 0.45 14.79%
P/EPS 7.51 8.05 5.49 6.58 4.50 9.53 5.55 5.16%
EY 13.32 12.42 18.20 15.20 22.23 10.50 18.03 -4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.56 0.65 0.75 0.79 0.43 9.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 20/05/09 -
Price 2.42 2.29 1.79 1.66 1.74 1.68 0.88 -
P/RPS 0.99 0.76 0.75 0.64 0.76 0.80 0.55 10.28%
P/EPS 7.21 8.16 6.22 6.66 4.55 10.19 6.69 1.25%
EY 13.87 12.26 16.07 15.01 21.98 9.81 14.95 -1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.63 0.65 0.76 0.84 0.51 5.66%

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