[MFCB] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.67%
YoY- 33.57%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 505,385 559,637 505,025 380,477 382,132 324,497 335,141 7.75%
PBT 82,814 61,551 64,011 52,267 43,234 42,966 31,052 19.51%
Tax -44,570 -31,486 -33,346 -23,424 -21,640 -19,139 -9,279 33.01%
NP 38,244 30,065 30,665 28,843 21,594 23,827 21,773 10.78%
-
NP to SH 38,244 30,065 30,665 28,843 21,594 23,827 21,773 10.78%
-
Tax Rate 53.82% 51.15% 52.09% 44.82% 50.05% 44.54% 29.88% -
Total Cost 467,141 529,572 474,360 351,634 360,538 300,670 313,368 7.52%
-
Net Worth 287,914 271,489 252,413 219,266 193,749 174,451 155,647 11.82%
Dividend
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 3,545 3,545 - - - - -
Div Payout % - 11.79% 11.56% - - - - -
Equity
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 287,914 271,489 252,413 219,266 193,749 174,451 155,647 11.82%
NOSH 235,995 236,077 235,900 235,770 236,280 235,745 235,830 0.01%
Ratio Analysis
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.57% 5.37% 6.07% 7.58% 5.65% 7.34% 6.50% -
ROE 13.28% 11.07% 12.15% 13.15% 11.15% 13.66% 13.99% -
Per Share
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 214.15 237.06 214.08 161.38 161.73 137.65 142.11 7.73%
EPS 16.21 12.74 13.00 12.23 9.14 10.11 9.23 10.77%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.07 0.93 0.82 0.74 0.66 11.81%
Adjusted Per Share Value based on latest NOSH - 235,770
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.13 56.62 51.10 38.50 38.66 32.83 33.91 7.75%
EPS 3.87 3.04 3.10 2.92 2.18 2.41 2.20 10.81%
DPS 0.00 0.36 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.2747 0.2554 0.2219 0.196 0.1765 0.1575 11.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.85 0.94 0.85 0.58 0.36 0.45 -
P/RPS 0.46 0.36 0.44 0.53 0.36 0.26 0.32 6.81%
P/EPS 6.05 6.67 7.23 6.95 6.35 3.56 4.87 4.02%
EY 16.54 14.98 13.83 14.39 15.76 28.08 20.52 -3.84%
DY 0.00 1.76 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.88 0.91 0.71 0.49 0.68 2.99%
Price Multiplier on Announcement Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/06 26/05/05 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 -
Price 1.01 0.81 0.92 1.04 0.65 0.51 0.47 -
P/RPS 0.47 0.34 0.43 0.64 0.40 0.37 0.33 6.63%
P/EPS 6.23 6.36 7.08 8.50 7.11 5.05 5.09 3.74%
EY 16.04 15.72 14.13 11.76 14.06 19.82 19.64 -3.61%
DY 0.00 1.85 1.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.86 1.12 0.79 0.69 0.71 2.87%

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