[MFCB] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 1.34%
YoY- 6.32%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 462,487 480,717 505,385 505,025 380,477 382,132 324,497 5.59%
PBT 100,573 96,339 82,814 64,011 52,267 43,234 42,966 13.96%
Tax -10,336 -17,905 -44,570 -33,346 -23,424 -21,640 -19,139 -9.03%
NP 90,237 78,434 38,244 30,665 28,843 21,594 23,827 22.72%
-
NP to SH 54,008 47,603 38,244 30,665 28,843 21,594 23,827 13.40%
-
Tax Rate 10.28% 18.59% 53.82% 52.09% 44.82% 50.05% 44.54% -
Total Cost 372,250 402,283 467,141 474,360 351,634 360,538 300,670 3.33%
-
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
Dividend
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,049 11,800 - 3,545 - - - -
Div Payout % 24.16% 24.79% - 11.56% - - - -
Equity
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
NOSH 235,644 236,894 235,995 235,900 235,770 236,280 235,745 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.51% 16.32% 7.57% 6.07% 7.58% 5.65% 7.34% -
ROE 14.79% 14.56% 13.28% 12.15% 13.15% 11.15% 13.66% -
Per Share
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 196.26 202.92 214.15 214.08 161.38 161.73 137.65 5.60%
EPS 22.92 20.09 16.21 13.00 12.23 9.14 10.11 13.41%
DPS 5.50 5.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.55 1.38 1.22 1.07 0.93 0.82 0.74 12.03%
Adjusted Per Share Value based on latest NOSH - 235,900
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.79 48.64 51.13 51.10 38.50 38.66 32.83 5.59%
EPS 5.46 4.82 3.87 3.10 2.92 2.18 2.41 13.39%
DPS 1.32 1.19 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.3696 0.3308 0.2913 0.2554 0.2219 0.196 0.1765 12.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.19 1.60 0.98 0.94 0.85 0.58 0.36 -
P/RPS 0.61 0.79 0.46 0.44 0.53 0.36 0.26 14.00%
P/EPS 5.19 7.96 6.05 7.23 6.95 6.35 3.56 5.96%
EY 19.26 12.56 16.54 13.83 14.39 15.76 28.08 -5.63%
DY 4.62 3.13 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.77 1.16 0.80 0.88 0.91 0.71 0.49 7.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/05/08 30/05/07 25/05/06 26/11/04 20/11/03 27/11/02 27/11/01 -
Price 1.28 1.27 1.01 0.92 1.04 0.65 0.51 -
P/RPS 0.65 0.63 0.47 0.43 0.64 0.40 0.37 9.04%
P/EPS 5.58 6.32 6.23 7.08 8.50 7.11 5.05 1.54%
EY 17.91 15.82 16.04 14.13 11.76 14.06 19.82 -1.54%
DY 4.30 3.94 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.83 0.86 1.12 0.79 0.69 2.88%

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