[MFCB] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 9.01%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 371,432 384,036 366,828 341,665 330,538 322,820 315,809 11.38%
PBT 45,464 49,352 43,615 38,372 39,284 50,876 39,361 10.05%
Tax -26,192 -29,788 -19,321 -17,000 -19,678 -20,512 -17,016 33.20%
NP 19,272 19,564 24,294 21,372 19,606 30,364 22,345 -9.36%
-
NP to SH 19,272 19,564 24,294 21,372 19,606 30,364 22,345 -9.36%
-
Tax Rate 57.61% 60.36% 44.30% 44.30% 50.09% 40.32% 43.23% -
Total Cost 352,160 364,472 342,534 320,293 310,932 292,456 293,464 12.88%
-
Net Worth 198,388 193,749 186,506 181,772 179,524 174,451 165,168 12.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 2,360 - - - - -
Div Payout % - - 9.72% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 198,388 193,749 186,506 181,772 179,524 174,451 165,168 12.95%
NOSH 236,176 236,280 236,083 236,067 236,216 235,745 235,955 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.19% 5.09% 6.62% 6.26% 5.93% 9.41% 7.08% -
ROE 9.71% 10.10% 13.03% 11.76% 10.92% 17.41% 13.53% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 157.27 162.53 155.38 144.73 139.93 136.94 133.84 11.32%
EPS 8.16 8.28 10.29 9.05 8.30 12.88 9.47 -9.42%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.79 0.77 0.76 0.74 0.70 12.88%
Adjusted Per Share Value based on latest NOSH - 235,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 37.58 38.86 37.12 34.57 33.44 32.66 31.95 11.39%
EPS 1.95 1.98 2.46 2.16 1.98 3.07 2.26 -9.34%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.196 0.1887 0.1839 0.1816 0.1765 0.1671 12.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.58 0.60 0.64 0.53 0.36 0.40 -
P/RPS 0.39 0.36 0.39 0.44 0.38 0.26 0.30 19.05%
P/EPS 7.60 7.00 5.83 7.07 6.39 2.80 4.22 47.86%
EY 13.16 14.28 17.15 14.15 15.66 35.78 23.68 -32.33%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.76 0.83 0.70 0.49 0.57 18.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 27/08/01 -
Price 0.65 0.65 0.56 0.63 0.63 0.51 0.49 -
P/RPS 0.41 0.40 0.36 0.44 0.45 0.37 0.37 7.06%
P/EPS 7.97 7.85 5.44 6.96 7.59 3.96 5.17 33.34%
EY 12.55 12.74 18.38 14.37 13.17 25.25 19.33 -24.96%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.71 0.82 0.83 0.69 0.70 6.54%

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