[MFCB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.47%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 630,503 429,490 512,186 440,616 465,058 441,326 386,603 8.48%
PBT 139,753 112,939 115,291 115,943 90,949 112,062 82,260 9.22%
Tax -27,594 -27,355 -31,369 -28,737 -22,709 -20,333 -13,838 12.17%
NP 112,159 85,584 83,922 87,206 68,240 91,729 68,422 8.57%
-
NP to SH 86,156 62,803 55,629 61,918 44,970 67,506 45,867 11.06%
-
Tax Rate 19.74% 24.22% 27.21% 24.79% 24.97% 18.14% 16.82% -
Total Cost 518,344 343,906 428,264 353,410 396,818 349,597 318,181 8.46%
-
Net Worth 969,968 812,875 719,302 679,560 593,010 539,410 495,611 11.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,689 6,681 6,680 6,684 6,738 6,827 4,588 6.47%
Div Payout % 7.76% 10.64% 12.01% 10.80% 14.99% 10.11% 10.01% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 969,968 812,875 719,302 679,560 593,010 539,410 495,611 11.83%
NOSH 401,900 222,705 222,694 222,806 224,625 227,599 229,449 9.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.79% 19.93% 16.39% 19.79% 14.67% 20.78% 17.70% -
ROE 8.88% 7.73% 7.73% 9.11% 7.58% 12.51% 9.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.51 192.85 230.00 197.76 207.04 193.90 168.49 1.88%
EPS 25.76 28.20 24.98 27.79 20.02 29.66 19.99 4.31%
DPS 2.00 3.00 3.00 3.00 3.00 3.00 2.00 0.00%
NAPS 2.90 3.65 3.23 3.05 2.64 2.37 2.16 5.02%
Adjusted Per Share Value based on latest NOSH - 222,876
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.79 43.46 51.82 44.58 47.05 44.65 39.12 8.48%
EPS 8.72 6.35 5.63 6.26 4.55 6.83 4.64 11.07%
DPS 0.68 0.68 0.68 0.68 0.68 0.69 0.46 6.72%
NAPS 0.9814 0.8225 0.7278 0.6876 0.60 0.5458 0.5015 11.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.99 2.53 2.66 1.80 1.65 1.45 1.84 -
P/RPS 1.06 1.31 1.16 0.91 0.80 0.75 1.09 -0.46%
P/EPS 7.73 8.97 10.65 6.48 8.24 4.89 9.20 -2.85%
EY 12.94 11.15 9.39 15.44 12.13 20.46 10.86 2.96%
DY 1.01 1.19 1.13 1.67 1.82 2.07 1.09 -1.26%
P/NAPS 0.69 0.69 0.82 0.59 0.62 0.61 0.85 -3.41%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 27/11/14 25/11/13 28/11/12 24/11/11 25/11/10 -
Price 2.34 2.50 2.52 1.89 1.61 1.53 1.87 -
P/RPS 1.24 1.30 1.10 0.96 0.78 0.79 1.11 1.86%
P/EPS 9.08 8.87 10.09 6.80 8.04 5.16 9.35 -0.48%
EY 11.01 11.28 9.91 14.70 12.43 19.39 10.69 0.49%
DY 0.85 1.20 1.19 1.59 1.86 1.96 1.07 -3.76%
P/NAPS 0.81 0.68 0.78 0.62 0.61 0.65 0.87 -1.18%

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