[MFCB] YoY Cumulative 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- -66.5%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 377,497 349,062 349,497 137,068 319,342 277,582 256,249 6.13%
PBT 65,405 76,407 68,693 23,098 50,194 34,419 28,779 13.44%
Tax -7,408 -10,105 -10,493 -12,437 -25,417 -17,471 -12,750 -8.00%
NP 57,997 66,302 58,200 10,661 24,777 16,948 16,029 21.85%
-
NP to SH 34,647 42,668 34,375 10,661 24,777 16,948 16,029 12.57%
-
Tax Rate 11.33% 13.23% 15.28% 53.84% 50.64% 50.76% 44.30% -
Total Cost 319,500 282,760 291,297 126,407 294,565 260,634 240,220 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 4,707 4,748 4,718 - - - - -
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 8.92% 12.14% 11.21% 3.70% 10.29% 8.25% 8.82% -
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 160.38 147.01 148.14 58.11 135.33 117.60 108.55 6.18%
EPS 14.72 17.97 14.57 4.52 10.50 7.18 6.79 12.62%
DPS 2.00 2.00 2.00 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 38.19 35.32 35.36 13.87 32.31 28.09 25.93 6.13%
EPS 3.51 4.32 3.48 1.08 2.51 1.71 1.62 12.61%
DPS 0.48 0.48 0.48 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 0.59 0.96 0.65 0.00 0.76 0.53 0.59 0.00%
P/EPS 6.45 7.85 6.66 0.00 9.81 8.64 9.43 -5.67%
EY 15.49 12.74 15.02 0.00 10.19 11.58 10.61 5.98%
DY 2.11 1.42 2.06 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 0.50 0.97 0.68 0.00 0.69 0.53 0.58 -2.25%
P/EPS 5.43 7.90 6.86 0.00 8.86 8.64 9.28 -7.90%
EY 18.40 12.65 14.57 0.00 11.29 11.58 10.78 8.56%
DY 2.50 1.41 2.00 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