[MFCB] YoY Annualized 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- 10.79%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 871,628 543,360 675,300 535,680 601,320 523,172 480,612 10.42%
PBT 161,236 133,684 126,628 121,712 117,352 140,160 66,200 15.97%
Tax -35,336 -34,744 -31,116 -31,132 -28,256 -25,800 -11,580 20.41%
NP 125,900 98,940 95,512 90,580 89,096 114,360 54,620 14.91%
-
NP to SH 94,380 74,668 62,536 64,176 57,692 87,208 37,868 16.42%
-
Tax Rate 21.92% 25.99% 24.57% 25.58% 24.08% 18.41% 17.49% -
Total Cost 745,728 444,420 579,788 445,100 512,224 408,812 425,992 9.77%
-
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 670,312 756,469 683,709 633,726 588,032 524,525 459,563 6.48%
NOSH 223,437 222,491 222,706 223,143 231,508 228,054 229,781 -0.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.44% 18.21% 14.14% 16.91% 14.82% 21.86% 11.36% -
ROE 14.08% 9.87% 9.15% 10.13% 9.81% 16.63% 8.24% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 390.10 244.22 303.22 240.06 259.74 229.41 209.16 10.93%
EPS 37.04 33.56 28.08 28.76 24.92 38.24 16.48 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.40 3.07 2.84 2.54 2.30 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 223,143
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 88.19 54.98 68.33 54.20 60.84 52.93 48.63 10.41%
EPS 9.55 7.55 6.33 6.49 5.84 8.82 3.83 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.7654 0.6918 0.6412 0.595 0.5307 0.465 6.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.84 2.52 2.26 1.58 1.64 1.72 1.57 -
P/RPS 0.47 1.03 0.75 0.66 0.63 0.75 0.75 -7.48%
P/EPS 4.36 7.51 8.05 5.49 6.58 4.50 9.53 -12.20%
EY 22.96 13.32 12.42 18.20 15.20 22.23 10.50 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.74 0.56 0.65 0.75 0.79 -4.21%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 21/05/14 21/05/13 21/05/12 20/05/11 20/05/10 -
Price 1.70 2.42 2.29 1.79 1.66 1.74 1.68 -
P/RPS 0.44 0.99 0.76 0.75 0.64 0.76 0.80 -9.47%
P/EPS 4.02 7.21 8.16 6.22 6.66 4.55 10.19 -14.34%
EY 24.85 13.87 12.26 16.07 15.01 21.98 9.81 16.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.75 0.63 0.65 0.76 0.84 -6.25%

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