[MFCB] YoY 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- 12.0%

YoY- -23.15%

Quarter Report

Interim financial report 2014 06.pdf

Latest QR

Upcoming QR

MFCB's Result

MFCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	333,467	197,575	147,884	179,030	157,702	161,879	158,571	13.17%
YoY %	68.78%	33.60%	-17.40%	13.52%	-2.58%	2.09%	-	-
Horiz. %	210.30%	124.60%	93.26%	112.90%	99.45%	102.09%	100.00%	-
PBT	66,076	47,993	34,376	40,837	43,944	28,314	40,674	8.41%
YoY %	37.68%	39.61%	-15.82%	-7.07%	55.20%	-30.39%	-	-
Horiz. %	162.45%	117.99%	84.52%	100.40%	108.04%	69.61%	100.00%	-
Tax	-15,806	-11,651	-8,129	-12,944	-11,404	-7,553	-6,642	15.53%
YoY %	-35.66%	-43.33%	37.20%	-13.50%	-50.99%	-13.72%	-	-
Horiz. %	237.97%	175.41%	122.39%	194.88%	171.70%	113.72%	100.00%	-
NP	50,270	36,342	26,247	27,893	32,540	20,761	34,032	6.71%
YoY %	38.32%	38.46%	-5.90%	-14.28%	56.74%	-39.00%	-	-
Horiz. %	147.71%	106.79%	77.12%	81.96%	95.62%	61.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,390	26,653	17,600	17,510	22,784	12,936	25,488	7.51%
YoY %	47.79%	51.44%	0.51%	-23.15%	76.13%	-49.25%	-	-
Horiz. %	154.54%	104.57%	69.05%	68.70%	89.39%	50.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	24.28%	23.65%	31.70%	25.95%	26.68%	16.33%	-
YoY %	-1.48%	2.66%	-25.39%	22.16%	-2.74%	63.38%	-	-
Horiz. %	146.48%	148.68%	144.83%	194.12%	158.91%	163.38%	100.00%	-
Total Cost	283,197	161,233	121,637	151,137	125,162	141,118	124,539	14.65%
YoY %	75.64%	32.55%	-19.52%	20.75%	-11.31%	13.31%	-	-
Horiz. %	227.40%	129.46%	97.67%	121.36%	100.50%	113.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,235,465	870,747	760,960	692,825	648,742	584,932	539,826	14.78%
YoY %	41.89%	14.43%	9.83%	6.80%	10.91%	8.36%	-	-
Horiz. %	228.86%	161.30%	140.96%	128.34%	120.18%	108.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	7,626	6,241	6,675	-	6,688	6,749	6,833	1.84%
YoY %	22.19%	-6.50%	0.00%	-	-0.90%	-1.23%	-	-
Horiz. %	111.61%	91.34%	97.69%	-	97.88%	98.77%	100.00%	-
Div Payout %	19.36%	23.42%	37.93%	-	29.35%	52.17%	26.81%	-
YoY %	-17.34%	-38.25%	0.00%	-	-43.74%	94.59%	-	-
Horiz. %	72.21%	87.36%	141.48%	-	109.47%	194.59%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,235,465	870,747	760,960	692,825	648,742	584,932	539,826	14.78%
YoY %	41.89%	14.43%	9.83%	6.80%	10.91%	8.36%	-	-
Horiz. %	228.86%	161.30%	140.96%	128.34%	120.18%	108.36%	100.00%	-
NOSH	381,316	312,096	222,503	222,773	222,935	224,973	227,774	8.95%
YoY %	22.18%	40.27%	-0.12%	-0.07%	-0.91%	-1.23%	-	-
Horiz. %	167.41%	137.02%	97.69%	97.80%	97.88%	98.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	15.07%	18.39%	17.75%	15.58%	20.63%	12.83%	21.46%	-
YoY %	-18.05%	3.61%	13.93%	-24.48%	60.80%	-40.21%	-	-
Horiz. %	70.22%	85.69%	82.71%	72.60%	96.13%	59.79%	100.00%	-
ROE	3.19%	3.06%	2.31%	2.53%	3.51%	2.21%	4.72%	-
YoY %	4.25%	32.47%	-8.70%	-27.92%	58.82%	-53.18%	-	-
Horiz. %	67.58%	64.83%	48.94%	53.60%	74.36%	46.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	87.45	63.31	66.46	80.36	70.74	71.95	69.62	3.86%
YoY %	38.13%	-4.74%	-17.30%	13.60%	-1.68%	3.35%	-	-
Horiz. %	125.61%	90.94%	95.46%	115.43%	101.61%	103.35%	100.00%	-
EPS	10.33	8.54	7.91	7.86	10.22	5.75	11.19	-1.32%
YoY %	20.96%	7.96%	0.64%	-23.09%	77.74%	-48.61%	-	-
Horiz. %	92.31%	76.32%	70.69%	70.24%	91.33%	51.39%	100.00%	-
DPS	2.00	2.00	3.00	0.00	3.00	3.00	3.00	-6.52%
YoY %	0.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	3.24	2.79	3.42	3.11	2.91	2.60	2.37	5.34%
YoY %	16.13%	-18.42%	9.97%	6.87%	11.92%	9.70%	-	-
Horiz. %	136.71%	117.72%	144.30%	131.22%	122.78%	109.70%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 222,773
RPS	33.74	19.99	14.96	18.11	15.96	16.38	16.04	13.18%
YoY %	68.78%	33.62%	-17.39%	13.47%	-2.56%	2.12%	-	-
Horiz. %	210.35%	124.63%	93.27%	112.91%	99.50%	102.12%	100.00%	-
EPS	3.99	2.70	1.78	1.77	2.31	1.31	2.58	7.53%
YoY %	47.78%	51.69%	0.56%	-23.38%	76.34%	-49.22%	-	-
Horiz. %	154.65%	104.65%	68.99%	68.60%	89.53%	50.78%	100.00%	-
DPS	0.77	0.63	0.68	0.00	0.68	0.68	0.69	1.84%
YoY %	22.22%	-7.35%	0.00%	0.00%	0.00%	-1.45%	-	-
Horiz. %	111.59%	91.30%	98.55%	0.00%	98.55%	98.55%	100.00%	-
NAPS	1.25	0.881	0.7699	0.701	0.6564	0.5918	0.5462	14.78%
YoY %	41.88%	14.43%	9.83%	6.79%	10.92%	8.35%	-	-
Horiz. %	228.85%	161.30%	140.96%	128.34%	120.18%	108.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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	4.51	2.78	3.40	2.79	2.40	2.33	2.43	10.84%
YoY %	62.23%	-18.24%	21.86%	16.25%	3.00%	-4.12%	-	-
Horiz. %	185.60%	114.40%	139.92%	114.81%	98.77%	95.88%	100.00%	-
P/EPS	38.14	20.61	28.57	28.50	16.63	29.22	15.10	16.68%
YoY %	85.06%	-27.86%	0.25%	71.38%	-43.09%	93.51%	-	-
Horiz. %	252.58%	136.49%	189.21%	188.74%	110.13%	193.51%	100.00%	-
EY	2.62	4.85	3.50	3.51	6.01	3.42	6.62	-14.30%
YoY %	-45.98%	38.57%	-0.28%	-41.60%	75.73%	-48.34%	-	-
Horiz. %	39.58%	73.26%	52.87%	53.02%	90.79%	51.66%	100.00%	-
DY	0.51	1.14	1.33	0.00	1.76	1.79	1.78	-18.79%
YoY %	-55.26%	-14.29%	0.00%	0.00%	-1.68%	0.56%	-	-
Horiz. %	28.65%	64.04%	74.72%	0.00%	98.88%	100.56%	100.00%	-
P/NAPS	1.22	0.63	0.66	0.72	0.58	0.65	0.71	9.43%
YoY %	93.65%	-4.55%	-8.33%	24.14%	-10.77%	-8.45%	-	-
Horiz. %	171.83%	88.73%	92.96%	101.41%	81.69%	91.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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	4.04	3.25	3.01	2.82	2.57	2.35	2.23	10.40%
YoY %	24.31%	7.97%	6.74%	9.73%	9.36%	5.38%	-	-
Horiz. %	181.17%	145.74%	134.98%	126.46%	115.25%	105.38%	100.00%	-
P/EPS	34.17	24.12	25.28	28.88	17.81	29.39	13.85	16.22%
YoY %	41.67%	-4.59%	-12.47%	62.16%	-39.40%	112.20%	-	-
Horiz. %	246.71%	174.15%	182.53%	208.52%	128.59%	212.20%	100.00%	-
EY	2.93	4.15	3.96	3.46	5.62	3.40	7.22	-13.94%
YoY %	-29.40%	4.80%	14.45%	-38.43%	65.29%	-52.91%	-	-
Horiz. %	40.58%	57.48%	54.85%	47.92%	77.84%	47.09%	100.00%	-
DY	0.57	0.97	1.50	0.00	1.65	1.78	1.94	-18.44%
YoY %	-41.24%	-35.33%	0.00%	0.00%	-7.30%	-8.25%	-	-
Horiz. %	29.38%	50.00%	77.32%	0.00%	85.05%	91.75%	100.00%	-
P/NAPS	1.09	0.74	0.58	0.73	0.63	0.65	0.65	8.98%
YoY %	47.30%	27.59%	-20.55%	15.87%	-3.08%	0.00%	-	-
Horiz. %	167.69%	113.85%	89.23%	112.31%	96.92%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos