[MFCB] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -1.49%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 399,412 376,633 370,109 371,432 384,036 366,828 341,665 10.96%
PBT 60,736 49,421 45,892 45,464 49,352 43,615 38,372 35.77%
Tax -31,972 -22,878 -23,294 -26,192 -29,788 -19,321 -17,000 52.30%
NP 28,764 26,543 22,597 19,272 19,564 24,294 21,372 21.87%
-
NP to SH 28,764 26,543 22,597 19,272 19,564 24,294 21,372 21.87%
-
Tax Rate 52.64% 46.29% 50.76% 57.61% 60.36% 44.30% 44.30% -
Total Cost 370,648 350,090 347,512 352,160 364,472 342,534 320,293 10.21%
-
Net Worth 219,266 212,343 205,358 198,388 193,749 186,506 181,772 13.30%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,359 - - - 2,360 - -
Div Payout % - 8.89% - - - 9.72% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 219,266 212,343 205,358 198,388 193,749 186,506 181,772 13.30%
NOSH 235,770 235,937 236,044 236,176 236,280 236,083 236,067 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.20% 7.05% 6.11% 5.19% 5.09% 6.62% 6.26% -
ROE 13.12% 12.50% 11.00% 9.71% 10.10% 13.03% 11.76% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 169.41 159.63 156.80 157.27 162.53 155.38 144.73 11.05%
EPS 12.20 11.25 9.57 8.16 8.28 10.29 9.05 22.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.93 0.90 0.87 0.84 0.82 0.79 0.77 13.39%
Adjusted Per Share Value based on latest NOSH - 236,069
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.41 38.11 37.45 37.58 38.86 37.12 34.57 10.95%
EPS 2.91 2.69 2.29 1.95 1.98 2.46 2.16 21.95%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.2219 0.2148 0.2078 0.2007 0.196 0.1887 0.1839 13.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.71 0.62 0.62 0.58 0.60 0.64 -
P/RPS 0.50 0.44 0.40 0.39 0.36 0.39 0.44 8.88%
P/EPS 6.97 6.31 6.48 7.60 7.00 5.83 7.07 -0.94%
EY 14.35 15.85 15.44 13.16 14.28 17.15 14.15 0.93%
DY 0.00 1.41 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.91 0.79 0.71 0.74 0.71 0.76 0.83 6.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 14/10/02 29/05/02 -
Price 1.04 0.71 0.62 0.65 0.65 0.56 0.63 -
P/RPS 0.61 0.44 0.40 0.41 0.40 0.36 0.44 24.30%
P/EPS 8.52 6.31 6.48 7.97 7.85 5.44 6.96 14.41%
EY 11.73 15.85 15.44 12.55 12.74 18.38 14.37 -12.64%
DY 0.00 1.41 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 1.12 0.79 0.71 0.77 0.79 0.71 0.82 23.07%

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