[MFCB] YoY TTM 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- 12.68%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 488,362 566,881 547,161 396,172 387,275 325,446 339,091 6.85%
PBT 89,167 64,106 61,779 58,258 46,705 41,524 30,988 21.19%
Tax -40,450 -32,280 -33,483 -25,759 -22,578 -16,798 -15,141 19.56%
NP 48,717 31,826 28,296 32,499 24,127 24,726 15,847 22.65%
-
NP to SH 40,403 31,826 28,296 32,499 24,127 24,726 15,847 18.55%
-
Tax Rate 45.36% 50.35% 54.20% 44.22% 48.34% 40.45% 48.86% -
Total Cost 439,645 535,055 518,865 363,673 363,148 300,720 323,244 5.75%
-
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 - 3,545 - - - - -
Div Payout % 11.69% - 12.53% - - - - -
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 9.98% 5.61% 5.17% 8.20% 6.23% 7.60% 4.67% -
ROE 13.79% 11.53% 10.72% 14.05% 12.17% 13.83% 10.24% -
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 206.71 240.24 232.22 167.88 164.05 138.30 144.62 6.71%
EPS 17.10 13.49 12.01 13.77 10.22 10.51 6.76 18.38%
DPS 2.00 0.00 1.50 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 49.41 57.36 55.36 40.08 39.18 32.93 34.31 6.85%
EPS 4.09 3.22 2.86 3.29 2.44 2.50 1.60 18.61%
DPS 0.48 0.00 0.36 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 0.46 0.34 0.41 0.61 0.38 0.38 0.27 10.17%
P/EPS 5.56 6.08 7.91 7.41 6.07 5.04 5.77 -0.67%
EY 18.00 16.45 12.64 13.50 16.48 19.83 17.33 0.69%
DY 2.11 0.00 1.58 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 0.45 0.35 0.38 0.62 0.40 0.46 0.25 11.28%
P/EPS 5.50 6.15 7.33 7.55 6.36 6.00 5.33 0.57%
EY 18.19 16.25 13.65 13.24 15.72 16.68 18.77 -0.56%
DY 2.13 0.00 1.70 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