[MFCB] YoY TTM 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- 9.63%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 500,248 477,952 467,003 549,292 418,393 388,161 331,777 6.51%
PBT 84,737 102,442 91,884 72,125 65,196 49,255 32,713 15.75%
Tax -10,555 -16,632 -29,456 -37,234 -30,824 -24,042 -15,405 -5.64%
NP 74,182 85,810 62,428 34,891 34,372 25,213 17,308 25.06%
-
NP to SH 42,442 54,413 44,755 34,891 34,372 25,213 17,308 14.78%
-
Tax Rate 12.46% 16.24% 32.06% 51.62% 47.28% 48.81% 47.09% -
Total Cost 426,066 392,142 404,575 514,401 384,021 362,948 314,469 4.77%
-
Net Worth 388,045 351,875 306,869 287,752 240,840 205,207 181,591 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 13,002 11,833 4,725 - - - - -
Div Payout % 30.64% 21.75% 10.56% - - - - -
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 388,045 351,875 306,869 287,752 240,840 205,207 181,591 12.37%
NOSH 235,179 237,753 236,053 235,862 236,118 235,870 235,833 -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 14.83% 17.95% 13.37% 6.35% 8.22% 6.50% 5.22% -
ROE 10.94% 15.46% 14.58% 12.13% 14.27% 12.29% 9.53% -
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 212.71 201.03 197.84 232.89 177.20 164.56 140.68 6.56%
EPS 18.05 22.89 18.96 14.79 14.56 10.69 7.34 14.83%
DPS 5.50 5.00 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 50.61 48.36 47.25 55.58 42.33 39.27 33.57 6.51%
EPS 4.29 5.51 4.53 3.53 3.48 2.55 1.75 14.77%
DPS 1.32 1.20 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.356 0.3105 0.2911 0.2437 0.2076 0.1837 12.38%
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 0.45 0.70 0.49 0.36 0.58 0.38 0.45 0.00%
P/EPS 5.26 6.16 5.12 5.61 7.08 5.80 8.72 -7.47%
EY 19.00 16.23 19.55 17.82 14.13 17.24 11.47 8.06%
DY 5.79 3.55 2.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.95 0.75 0.68 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 0.38 0.71 0.51 0.34 0.52 0.38 0.45 -2.56%
P/EPS 4.43 6.20 5.27 5.41 6.39 5.80 8.58 -9.66%
EY 22.56 16.12 18.96 18.49 15.65 17.24 11.65 10.69%
DY 6.88 3.52 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.96 0.77 0.66 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