[MFCB] QoQ TTM 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- 11.73%
YoY- -2.42%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 380,477 376,633 388,161 387,275 382,132 366,828 331,777 9.55%
PBT 52,267 49,421 49,255 46,705 43,234 43,615 32,713 36.63%
Tax -23,424 -22,878 -24,042 -22,578 -21,640 -19,321 -15,405 32.19%
NP 28,843 26,543 25,213 24,127 21,594 24,294 17,308 40.51%
-
NP to SH 28,843 26,543 25,213 24,127 21,594 24,294 17,308 40.51%
-
Tax Rate 44.82% 46.29% 48.81% 48.34% 50.05% 44.30% 47.09% -
Total Cost 351,634 350,090 362,948 363,148 360,538 342,534 314,469 7.72%
-
Net Worth 219,266 212,174 205,207 198,298 193,749 186,533 181,591 13.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 219,266 212,174 205,207 198,298 193,749 186,533 181,591 13.37%
NOSH 235,770 235,749 235,870 236,069 236,280 236,118 235,833 -0.01%
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 7.58% 7.05% 6.50% 6.23% 5.65% 6.62% 5.22% -
ROE 13.15% 12.51% 12.29% 12.17% 11.15% 13.02% 9.53% -
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 161.38 159.76 164.56 164.05 161.73 155.36 140.68 9.57%
EPS 12.23 11.26 10.69 10.22 9.14 10.29 7.34 40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 38.50 38.11 39.27 39.18 38.66 37.12 33.57 9.55%
EPS 2.92 2.69 2.55 2.44 2.18 2.46 1.75 40.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.2147 0.2076 0.2006 0.196 0.1887 0.1837 13.40%
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 0.53 0.44 0.38 0.38 0.36 0.39 0.45 11.51%
P/EPS 6.95 6.31 5.80 6.07 6.35 5.83 8.72 -14.02%
EY 14.39 15.86 17.24 16.48 15.76 17.15 11.47 16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.64 0.44 0.38 0.40 0.40 0.36 0.45 26.44%
P/EPS 8.50 6.31 5.80 6.36 7.11 5.44 8.58 -0.62%
EY 11.76 15.86 17.24 15.72 14.06 18.37 11.65 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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