[MFCB] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -11.11%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 376,633 388,161 387,275 382,132 366,828 331,777 325,446 10.25%
PBT 49,421 49,255 46,705 43,234 43,615 32,713 41,524 12.34%
Tax -22,878 -24,042 -22,578 -21,640 -19,321 -15,405 -16,798 22.93%
NP 26,543 25,213 24,127 21,594 24,294 17,308 24,726 4.85%
-
NP to SH 26,543 25,213 24,127 21,594 24,294 17,308 24,726 4.85%
-
Tax Rate 46.29% 48.81% 48.34% 50.05% 44.30% 47.09% 40.45% -
Total Cost 350,090 362,948 363,148 360,538 342,534 314,469 300,720 10.69%
-
Net Worth 212,174 205,207 198,298 193,749 186,533 181,591 178,842 12.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 212,174 205,207 198,298 193,749 186,533 181,591 178,842 12.10%
NOSH 235,749 235,870 236,069 236,280 236,118 235,833 235,319 0.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.05% 6.50% 6.23% 5.65% 6.62% 5.22% 7.60% -
ROE 12.51% 12.29% 12.17% 11.15% 13.02% 9.53% 13.83% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 159.76 164.56 164.05 161.73 155.36 140.68 138.30 10.12%
EPS 11.26 10.69 10.22 9.14 10.29 7.34 10.51 4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.82 0.79 0.77 0.76 11.96%
Adjusted Per Share Value based on latest NOSH - 236,280
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.11 39.27 39.18 38.66 37.12 33.57 32.93 10.25%
EPS 2.69 2.55 2.44 2.18 2.46 1.75 2.50 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2147 0.2076 0.2006 0.196 0.1887 0.1837 0.181 12.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.71 0.62 0.62 0.58 0.60 0.64 0.53 -
P/RPS 0.44 0.38 0.38 0.36 0.39 0.45 0.38 10.29%
P/EPS 6.31 5.80 6.07 6.35 5.83 8.72 5.04 16.21%
EY 15.86 17.24 16.48 15.76 17.15 11.47 19.83 -13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.74 0.71 0.76 0.83 0.70 8.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 26/02/03 27/11/02 14/10/02 29/05/02 27/02/02 -
Price 0.71 0.62 0.65 0.65 0.56 0.63 0.63 -
P/RPS 0.44 0.38 0.40 0.40 0.36 0.45 0.46 -2.92%
P/EPS 6.31 5.80 6.36 7.11 5.44 8.58 6.00 3.42%
EY 15.86 17.24 15.72 14.06 18.37 11.65 16.68 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.79 0.71 0.82 0.83 -3.24%

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