[MFCB] YoY TTM 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- 7.9%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 789,699 589,769 700,328 610,862 634,240 578,046 528,314 6.92%
PBT 174,338 150,668 154,242 154,096 120,239 150,928 116,565 6.93%
Tax -40,109 -41,710 -50,341 -41,468 -31,160 -28,400 -22,029 10.49%
NP 134,229 108,958 103,901 112,628 89,079 122,528 94,536 6.01%
-
NP to SH 97,617 77,073 67,761 74,875 52,554 86,836 61,934 7.87%
-
Tax Rate 23.01% 27.68% 32.64% 26.91% 25.92% 18.82% 18.90% -
Total Cost 655,470 480,811 596,427 498,234 545,161 455,518 433,778 7.11%
-
Net Worth 668,944 812,553 719,074 679,773 593,023 539,548 495,670 5.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 17,369 24,484 23,379 15,886 20,374 19,444 16,233 1.13%
Div Payout % 17.79% 31.77% 34.50% 21.22% 38.77% 22.39% 26.21% -
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 668,944 812,553 719,074 679,773 593,023 539,548 495,670 5.11%
NOSH 334,472 222,617 222,623 222,876 224,630 227,657 229,477 6.47%
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 17.00% 18.47% 14.84% 18.44% 14.04% 21.20% 17.89% -
ROE 14.59% 9.49% 9.42% 11.01% 8.86% 16.09% 12.49% -
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 236.10 264.92 314.58 274.08 282.35 253.91 230.23 0.42%
EPS 29.19 34.62 30.44 33.59 23.40 38.14 26.99 1.31%
DPS 5.19 11.00 10.50 7.10 9.07 8.50 7.00 -4.85%
NAPS 2.00 3.65 3.23 3.05 2.64 2.37 2.16 -1.27%
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 79.90 59.67 70.86 61.81 64.17 58.49 53.45 6.92%
EPS 9.88 7.80 6.86 7.58 5.32 8.79 6.27 7.86%
DPS 1.76 2.48 2.37 1.61 2.06 1.97 1.64 1.18%
NAPS 0.6768 0.8221 0.7275 0.6878 0.60 0.5459 0.5015 5.11%
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 0.84 0.95 0.85 0.66 0.58 0.57 0.80 0.81%
P/EPS 6.82 7.31 8.74 5.36 7.05 3.80 6.82 0.00%
EY 14.67 13.68 11.44 18.66 14.18 26.31 14.67 0.00%
DY 2.61 4.35 3.95 3.94 5.50 5.86 3.80 -6.06%
P/NAPS 1.00 0.69 0.82 0.59 0.62 0.61 0.85 2.74%
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 0.99 0.94 0.80 0.69 0.57 0.60 0.81 3.39%
P/EPS 8.02 7.22 8.28 5.63 6.88 4.01 6.93 2.46%
EY 12.47 13.85 12.08 17.78 14.53 24.93 14.43 -2.40%
DY 2.22 4.40 4.17 3.76 5.63 5.56 3.74 -8.31%
P/NAPS 1.17 0.68 0.78 0.62 0.61 0.65 0.87 5.05%

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