[MFCB] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 16.83%
YoY- 77.05%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 121,100 138,123 147,538 105,402 89,707 84,564 83,615 6.96%
PBT 22,830 16,477 14,153 16,385 10,394 6,923 8,365 20.03%
Tax -5,113 -9,233 -8,121 -7,984 -5,649 -4,711 -7,052 -5.67%
NP 17,717 7,244 6,032 8,401 4,745 2,212 1,313 60.51%
-
NP to SH 9,403 7,244 6,032 8,401 4,745 2,212 1,313 43.05%
-
Tax Rate 22.40% 56.04% 57.38% 48.73% 54.35% 68.05% 84.30% -
Total Cost 103,383 130,879 141,506 97,001 84,962 82,352 82,302 4.23%
-
Net Worth 292,957 276,074 263,900 231,263 198,298 178,842 154,746 12.30%
Dividend
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,725 - - - - - - -
Div Payout % 50.25% - - - - - - -
Equity
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 292,957 276,074 263,900 231,263 198,298 178,842 154,746 12.30%
NOSH 236,256 235,960 235,625 235,983 236,069 235,319 234,464 0.13%
Ratio Analysis
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.63% 5.24% 4.09% 7.97% 5.29% 2.62% 1.57% -
ROE 3.21% 2.62% 2.29% 3.63% 2.39% 1.24% 0.85% -
Per Share
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.26 58.54 62.62 44.67 38.00 35.94 35.66 6.82%
EPS 3.98 3.07 2.56 3.56 2.01 0.94 0.56 42.85%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.12 0.98 0.84 0.76 0.66 12.15%
Adjusted Per Share Value based on latest NOSH - 235,983
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.25 13.98 14.93 10.66 9.08 8.56 8.46 6.96%
EPS 0.95 0.73 0.61 0.85 0.48 0.22 0.13 43.57%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.2793 0.267 0.234 0.2006 0.181 0.1566 12.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.95 0.82 0.95 1.02 0.62 0.53 0.39 -
P/RPS 1.85 0.00 1.52 2.28 1.63 1.47 1.09 10.09%
P/EPS 23.87 0.00 37.11 28.65 30.85 56.38 69.64 -17.69%
EY 4.19 0.00 2.69 3.49 3.24 1.77 1.44 21.43%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.85 1.04 0.74 0.70 0.59 4.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/08/06 29/08/05 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 0.94 0.83 0.88 1.04 0.65 0.63 0.36 -
P/RPS 1.83 0.00 1.41 2.33 1.71 1.75 1.01 11.41%
P/EPS 23.62 0.00 34.38 29.21 32.34 67.02 64.29 -16.64%
EY 4.23 0.00 2.91 3.42 3.09 1.49 1.56 19.89%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.79 1.06 0.77 0.83 0.55 6.05%

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