[MFCB] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 3.77%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 382,132 366,828 331,777 325,446 324,497 315,809 334,442 9.28%
PBT 43,234 43,615 32,713 41,524 42,966 39,361 44,532 -1.95%
Tax -21,640 -19,321 -15,405 -16,798 -19,139 -17,017 -16,568 19.46%
NP 21,594 24,294 17,308 24,726 23,827 22,344 27,964 -15.81%
-
NP to SH 21,594 24,294 17,308 24,726 23,827 22,344 27,964 -15.81%
-
Tax Rate 50.05% 44.30% 47.09% 40.45% 44.54% 43.23% 37.20% -
Total Cost 360,538 342,534 314,469 300,720 300,670 293,465 306,478 11.42%
-
Net Worth 193,749 186,533 181,591 178,842 174,451 165,796 167,599 10.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 193,749 186,533 181,591 178,842 174,451 165,796 167,599 10.13%
NOSH 236,280 236,118 235,833 235,319 235,745 236,851 236,055 0.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.65% 6.62% 5.22% 7.60% 7.34% 7.08% 8.36% -
ROE 11.15% 13.02% 9.53% 13.83% 13.66% 13.48% 16.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 161.73 155.36 140.68 138.30 137.65 133.34 141.68 9.21%
EPS 9.14 10.29 7.34 10.51 10.11 9.43 11.85 -15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.76 0.74 0.70 0.71 10.06%
Adjusted Per Share Value based on latest NOSH - 235,319
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 38.66 37.12 33.57 32.93 32.83 31.95 33.84 9.27%
EPS 2.18 2.46 1.75 2.50 2.41 2.26 2.83 -15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1887 0.1837 0.181 0.1765 0.1678 0.1696 10.11%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.58 0.60 0.64 0.53 0.36 0.40 0.34 -
P/RPS 0.36 0.39 0.45 0.38 0.26 0.30 0.24 31.00%
P/EPS 6.35 5.83 8.72 5.04 3.56 4.24 2.87 69.71%
EY 15.76 17.15 11.47 19.83 28.08 23.58 34.84 -41.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.83 0.70 0.49 0.57 0.48 29.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 27/08/01 30/05/01 -
Price 0.65 0.56 0.63 0.63 0.51 0.49 0.38 -
P/RPS 0.40 0.36 0.45 0.46 0.37 0.37 0.27 29.92%
P/EPS 7.11 5.44 8.58 6.00 5.05 5.19 3.21 69.83%
EY 14.06 18.37 11.65 16.68 19.82 19.25 31.17 -41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.82 0.83 0.69 0.70 0.54 28.84%

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