[MFCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 17.25%
YoY- 5.73%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 410,510 399,412 376,633 370,109 371,432 384,036 366,828 7.76%
PBT 63,138 60,736 49,421 45,892 45,464 49,352 43,615 27.88%
Tax -31,954 -31,972 -22,878 -23,294 -26,192 -29,788 -19,321 39.72%
NP 31,184 28,764 26,543 22,597 19,272 19,564 24,294 18.05%
-
NP to SH 31,184 28,764 26,543 22,597 19,272 19,564 24,294 18.05%
-
Tax Rate 50.61% 52.64% 46.29% 50.76% 57.61% 60.36% 44.30% -
Total Cost 379,326 370,648 350,090 347,512 352,160 364,472 342,534 7.01%
-
Net Worth 231,167 219,266 212,343 205,358 198,388 193,749 186,506 15.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,359 - - - 2,360 -
Div Payout % - - 8.89% - - - 9.72% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 231,167 219,266 212,343 205,358 198,388 193,749 186,506 15.34%
NOSH 235,885 235,770 235,937 236,044 236,176 236,280 236,083 -0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.60% 7.20% 7.05% 6.11% 5.19% 5.09% 6.62% -
ROE 13.49% 13.12% 12.50% 11.00% 9.71% 10.10% 13.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 174.03 169.41 159.63 156.80 157.27 162.53 155.38 7.82%
EPS 13.22 12.20 11.25 9.57 8.16 8.28 10.29 18.12%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.98 0.93 0.90 0.87 0.84 0.82 0.79 15.40%
Adjusted Per Share Value based on latest NOSH - 235,870
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.53 40.41 38.11 37.45 37.58 38.86 37.12 7.74%
EPS 3.16 2.91 2.69 2.29 1.95 1.98 2.46 18.11%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.2339 0.2219 0.2148 0.2078 0.2007 0.196 0.1887 15.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.02 0.85 0.71 0.62 0.62 0.58 0.60 -
P/RPS 0.59 0.50 0.44 0.40 0.39 0.36 0.39 31.68%
P/EPS 7.72 6.97 6.31 6.48 7.60 7.00 5.83 20.52%
EY 12.96 14.35 15.85 15.44 13.16 14.28 17.15 -16.99%
DY 0.00 0.00 1.41 0.00 0.00 0.00 1.67 -
P/NAPS 1.04 0.91 0.79 0.71 0.74 0.71 0.76 23.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 14/10/02 -
Price 1.04 1.04 0.71 0.62 0.65 0.65 0.56 -
P/RPS 0.60 0.61 0.44 0.40 0.41 0.40 0.36 40.44%
P/EPS 7.87 8.52 6.31 6.48 7.97 7.85 5.44 27.82%
EY 12.71 11.73 15.85 15.44 12.55 12.74 18.38 -21.74%
DY 0.00 0.00 1.41 0.00 0.00 0.00 1.79 -
P/NAPS 1.06 1.12 0.79 0.71 0.77 0.79 0.71 30.53%

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