[MFCB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.99%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 503,329 465,416 465,996 548,272 425,789 370,109 341,665 6.13%
PBT 87,206 101,876 91,590 92,392 66,925 45,892 38,372 13.44%
Tax -9,877 -13,473 -13,990 -49,748 -33,889 -23,294 -17,000 -8.00%
NP 77,329 88,402 77,600 42,644 33,036 22,597 21,372 21.85%
-
NP to SH 46,196 56,890 45,833 42,644 33,036 22,597 21,372 12.57%
-
Tax Rate 11.33% 13.22% 15.27% 53.84% 50.64% 50.76% 44.30% -
Total Cost 426,000 377,013 388,396 505,628 392,753 347,512 320,293 4.48%
-
Net Worth 388,366 351,411 306,708 287,752 240,690 205,358 181,772 12.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,276 6,331 6,291 - - - - -
Div Payout % 13.59% 11.13% 13.73% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 388,366 351,411 306,708 287,752 240,690 205,358 181,772 12.37%
NOSH 235,373 237,440 235,929 235,862 235,971 236,044 236,067 -0.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.36% 18.99% 16.65% 7.78% 7.76% 6.11% 6.26% -
ROE 11.89% 16.19% 14.94% 14.82% 13.73% 11.00% 11.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 213.84 196.01 197.51 232.45 180.44 156.80 144.73 6.18%
EPS 19.63 23.96 19.43 18.08 14.00 9.57 9.05 12.63%
DPS 2.67 2.67 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.30 1.22 1.02 0.87 0.77 12.42%
Adjusted Per Share Value based on latest NOSH - 235,862
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 50.93 47.09 47.15 55.47 43.08 37.45 34.57 6.13%
EPS 4.67 5.76 4.64 4.31 3.34 2.29 2.16 12.58%
DPS 0.64 0.64 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.3556 0.3103 0.2911 0.2435 0.2078 0.1839 12.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 -
Price 0.95 1.41 0.97 0.83 1.03 0.62 0.64 -
P/RPS 0.44 0.72 0.49 0.00 0.57 0.40 0.44 0.00%
P/EPS 4.84 5.88 4.99 0.00 7.36 6.48 7.07 -5.65%
EY 20.66 16.99 20.03 0.00 13.59 15.44 14.15 5.98%
DY 2.81 1.89 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.95 0.75 0.83 1.01 0.71 0.83 -5.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/11/08 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 -
Price 0.80 1.42 1.00 0.80 0.93 0.62 0.63 -
P/RPS 0.37 0.72 0.51 0.00 0.52 0.40 0.44 -2.62%
P/EPS 4.08 5.93 5.15 0.00 6.64 6.48 6.96 -7.88%
EY 24.53 16.87 19.43 0.00 15.05 15.44 14.37 8.56%
DY 3.33 1.88 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.96 0.77 0.80 0.91 0.71 0.82 -7.90%

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