[MFCB] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.16%
YoY- -5.61%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,146,754 816,805 588,686 672,465 628,758 635,304 610,508 11.06%
PBT 228,569 189,273 147,524 153,020 154,894 129,102 141,352 8.33%
Tax -45,365 -35,400 -39,870 -45,724 -47,709 -35,440 -28,784 7.86%
NP 183,204 153,873 107,654 107,296 107,185 93,662 112,568 8.44%
-
NP to SH 138,336 120,741 74,264 69,899 74,050 57,927 75,090 10.70%
-
Tax Rate 19.85% 18.70% 27.03% 29.88% 30.80% 27.45% 20.36% -
Total Cost 963,550 662,932 481,032 565,169 521,573 541,642 497,940 11.61%
-
Net Worth 1,221,573 1,057,243 812,284 739,101 678,946 448,684 454,166 17.91%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 15,431 16,607 24,480 11,131 16,705 15,947 20,458 -4.58%
Div Payout % 11.16% 13.75% 32.96% 15.92% 22.56% 27.53% 27.24% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,221,573 1,057,243 812,284 739,101 678,946 448,684 454,166 17.91%
NOSH 410,785 345,504 222,543 222,620 222,605 224,342 227,083 10.37%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.98% 18.84% 18.29% 15.96% 17.05% 14.74% 18.44% -
ROE 11.32% 11.42% 9.14% 9.46% 10.91% 12.91% 16.53% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 293.83 236.41 264.53 302.07 282.45 283.19 268.85 1.49%
EPS 35.45 34.95 33.37 31.40 33.27 25.82 33.07 1.16%
DPS 3.95 4.81 11.00 5.00 7.50 7.11 9.00 -12.81%
NAPS 3.13 3.06 3.65 3.32 3.05 2.00 2.00 7.74%
Adjusted Per Share Value based on latest NOSH - 222,620
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 116.03 82.64 59.56 68.04 63.62 64.28 61.77 11.06%
EPS 14.00 12.22 7.51 7.07 7.49 5.86 7.60 10.70%
DPS 1.56 1.68 2.48 1.13 1.69 1.61 2.07 -4.60%
NAPS 1.236 1.0697 0.8219 0.7478 0.6869 0.454 0.4595 17.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.67 2.15 2.49 2.40 2.18 1.60 1.69 -
P/RPS 1.25 0.91 0.94 0.79 0.77 0.57 0.63 12.08%
P/EPS 10.35 6.15 7.46 7.64 6.55 6.20 5.11 12.47%
EY 9.66 16.25 13.40 13.08 15.26 16.14 19.57 -11.09%
DY 1.08 2.24 4.42 2.08 3.44 4.44 5.33 -23.34%
P/NAPS 1.17 0.70 0.68 0.72 0.71 0.80 0.85 5.46%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 27/02/17 25/02/16 26/02/15 27/02/14 25/02/13 27/02/12 -
Price 3.60 2.81 2.30 2.48 2.33 1.59 1.73 -
P/RPS 1.23 1.19 0.87 0.82 0.82 0.56 0.64 11.49%
P/EPS 10.16 8.04 6.89 7.90 7.00 6.16 5.23 11.69%
EY 9.85 12.44 14.51 12.66 14.28 16.24 19.11 -10.44%
DY 1.10 1.71 4.78 2.02 3.22 4.47 5.20 -22.79%
P/NAPS 1.15 0.92 0.63 0.75 0.76 0.80 0.87 4.75%

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