[MFCB] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5.94%
YoY- 46.19%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 465,416 465,996 548,272 425,789 370,109 341,665 320,374 5.90%
PBT 101,876 91,590 92,392 66,925 45,892 38,372 47,236 12.54%
Tax -13,473 -13,990 -49,748 -33,889 -23,294 -17,000 -19,148 -5.26%
NP 88,402 77,600 42,644 33,036 22,597 21,372 28,088 19.27%
-
NP to SH 56,890 45,833 42,644 33,036 22,597 21,372 28,088 11.46%
-
Tax Rate 13.22% 15.27% 53.84% 50.64% 50.76% 44.30% 40.54% -
Total Cost 377,013 388,396 505,628 392,753 347,512 320,293 292,286 3.99%
-
Net Worth 351,411 306,708 287,752 240,690 205,358 181,772 167,490 12.06%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,331 6,291 - - - - - -
Div Payout % 11.13% 13.73% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 351,411 306,708 287,752 240,690 205,358 181,772 167,490 12.06%
NOSH 237,440 235,929 235,862 235,971 236,044 236,067 235,901 0.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.99% 16.65% 7.78% 7.76% 6.11% 6.26% 8.77% -
ROE 16.19% 14.94% 14.82% 13.73% 11.00% 11.76% 16.77% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 196.01 197.51 232.45 180.44 156.80 144.73 135.81 5.80%
EPS 23.96 19.43 18.08 14.00 9.57 9.05 11.91 11.34%
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.22 1.02 0.87 0.77 0.71 11.95%
Adjusted Per Share Value based on latest NOSH - 236,118
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 47.09 47.15 55.47 43.08 37.45 34.57 32.42 5.90%
EPS 5.76 4.64 4.31 3.34 2.29 2.16 2.84 11.48%
DPS 0.64 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3556 0.3103 0.2911 0.2435 0.2078 0.1839 0.1695 12.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.41 0.97 0.83 1.03 0.62 0.64 0.34 -
P/RPS 0.72 0.49 0.00 0.57 0.40 0.44 0.25 17.66%
P/EPS 5.88 4.99 0.00 7.36 6.48 7.07 2.86 11.71%
EY 16.99 20.03 0.00 13.59 15.44 14.15 35.02 -10.52%
DY 1.89 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.83 1.01 0.71 0.83 0.48 11.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 -
Price 1.42 1.00 0.80 0.93 0.62 0.63 0.38 -
P/RPS 0.72 0.51 0.00 0.52 0.40 0.44 0.28 15.62%
P/EPS 5.93 5.15 0.00 6.64 6.48 6.96 3.19 10.00%
EY 16.87 19.43 0.00 15.05 15.44 14.37 31.33 -9.07%
DY 1.88 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.80 0.91 0.71 0.82 0.54 9.24%

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