[MFCB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 112.0%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 612,221 415,482 283,724 347,855 291,622 312,209 289,364 13.29%
PBT 122,573 88,302 67,797 72,494 74,372 57,652 75,714 8.35%
Tax -26,940 -20,485 -16,815 -20,723 -19,187 -14,617 -13,092 12.76%
NP 95,633 67,817 50,982 51,771 55,185 43,035 62,622 7.30%
-
NP to SH 76,767 50,248 36,267 33,144 38,828 27,359 47,290 8.40%
-
Tax Rate 21.98% 23.20% 24.80% 28.59% 25.80% 25.35% 17.29% -
Total Cost 516,588 347,665 232,742 296,084 236,437 269,174 226,742 14.69%
-
Net Worth 1,236,208 870,757 761,406 692,727 648,619 584,497 539,871 14.79%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,630 6,241 6,679 - 6,686 6,744 6,833 1.85%
Div Payout % 9.94% 12.42% 18.42% - 17.22% 24.65% 14.45% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,236,208 870,757 761,406 692,727 648,619 584,497 539,871 14.79%
NOSH 381,545 312,099 222,633 222,741 222,893 224,806 227,793 8.96%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.62% 16.32% 17.97% 14.88% 18.92% 13.78% 21.64% -
ROE 6.21% 5.77% 4.76% 4.78% 5.99% 4.68% 8.76% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 160.46 133.12 127.44 156.17 130.83 138.88 127.03 3.96%
EPS 20.12 16.10 16.29 14.88 17.42 12.17 20.76 -0.52%
DPS 2.00 2.00 3.00 0.00 3.00 3.00 3.00 -6.52%
NAPS 3.24 2.79 3.42 3.11 2.91 2.60 2.37 5.34%
Adjusted Per Share Value based on latest NOSH - 222,773
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 61.94 42.04 28.71 35.20 29.51 31.59 29.28 13.28%
EPS 7.77 5.08 3.67 3.35 3.93 2.77 4.78 8.42%
DPS 0.77 0.63 0.68 0.00 0.68 0.68 0.69 1.84%
NAPS 1.2508 0.881 0.7704 0.7009 0.6563 0.5914 0.5462 14.79%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.94 1.76 2.26 2.24 1.70 1.68 1.69 -
P/RPS 2.46 1.32 1.77 1.43 1.30 1.21 1.33 10.78%
P/EPS 19.58 10.93 13.87 15.05 9.76 13.80 8.14 15.73%
EY 5.11 9.15 7.21 6.64 10.25 7.24 12.28 -13.58%
DY 0.51 1.14 1.33 0.00 1.76 1.79 1.78 -18.79%
P/NAPS 1.22 0.63 0.66 0.72 0.58 0.65 0.71 9.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 27/08/15 26/08/14 26/08/13 16/08/12 25/08/11 -
Price 3.53 2.06 2.00 2.27 1.82 1.69 1.55 -
P/RPS 2.20 1.55 1.57 1.45 1.39 1.22 1.22 10.31%
P/EPS 17.54 12.80 12.28 15.26 10.45 13.89 7.47 15.27%
EY 5.70 7.82 8.15 6.56 9.57 7.20 13.39 -13.25%
DY 0.57 0.97 1.50 0.00 1.65 1.78 1.94 -18.44%
P/NAPS 1.09 0.74 0.58 0.73 0.63 0.65 0.65 8.98%

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