[MFCB] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 31.22%
YoY- 16.09%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 128,890 117,506 130,879 99,051 110,579 75,528 94,161 4.94%
PBT 25,983 23,191 13,922 15,002 14,836 3,934 9,105 17.48%
Tax -6,475 -12,811 -8,439 -5,407 -6,571 -2,655 -2,206 17.99%
NP 19,508 10,380 5,483 9,595 8,265 1,279 6,899 17.32%
-
NP to SH 11,745 10,380 5,483 9,595 8,265 1,279 6,899 8.52%
-
Tax Rate 24.92% 55.24% 60.62% 36.04% 44.29% 67.49% 24.23% -
Total Cost 109,382 107,126 125,396 89,456 102,314 74,249 87,262 3.53%
-
Net Worth 313,671 372,736 245,789 212,174 186,533 165,796 151,210 11.86%
Dividend
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,075 - 3,545 - - - - -
Div Payout % 60.24% - 64.66% - - - - -
Equity
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 313,671 372,736 245,789 212,174 186,533 165,796 151,210 11.86%
NOSH 235,843 235,909 236,336 235,749 236,118 236,851 236,267 -0.02%
Ratio Analysis
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.14% 8.83% 4.19% 9.69% 7.47% 1.69% 7.33% -
ROE 3.74% 2.78% 2.23% 4.52% 4.43% 0.77% 4.56% -
Per Share
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 54.65 49.81 55.38 42.02 46.83 31.89 39.85 4.97%
EPS 4.98 4.40 2.32 4.07 3.50 0.54 2.92 8.55%
DPS 3.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.58 1.04 0.90 0.79 0.70 0.64 11.89%
Adjusted Per Share Value based on latest NOSH - 235,749
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.04 11.89 13.24 10.02 11.19 7.64 9.53 4.93%
EPS 1.19 1.05 0.55 0.97 0.84 0.13 0.70 8.49%
DPS 0.72 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.3771 0.2487 0.2147 0.1887 0.1678 0.153 11.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.10 0.80 1.02 0.71 0.60 0.40 0.61 -
P/RPS 2.01 0.00 1.84 1.69 1.28 1.25 1.53 4.28%
P/EPS 22.09 0.00 43.97 17.44 17.14 74.07 20.89 0.86%
EY 4.53 0.00 2.27 5.73 5.83 1.35 4.79 -0.85%
DY 2.73 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.68 0.98 0.79 0.76 0.57 0.95 -2.05%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 01/03/07 28/02/06 30/08/04 28/08/03 14/10/02 27/08/01 28/08/00 -
Price 1.47 0.95 0.94 0.71 0.56 0.49 0.53 -
P/RPS 2.69 0.00 1.70 1.69 1.20 1.54 1.33 11.43%
P/EPS 29.52 0.00 40.52 17.44 16.00 90.74 18.15 7.76%
EY 3.39 0.00 2.47 5.73 6.25 1.10 5.51 -7.19%
DY 2.04 0.00 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 0.90 0.79 0.71 0.70 0.83 4.56%

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