[MFCB] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -7.73%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 474,638 478,728 488,362 547,161 396,172 387,275 325,446 5.97%
PBT 101,185 99,338 89,167 61,779 58,258 46,705 41,524 14.68%
Tax -9,066 -17,226 -40,450 -33,483 -25,759 -22,578 -16,798 -9.05%
NP 92,119 82,112 48,717 28,296 32,499 24,127 24,726 22.42%
-
NP to SH 54,109 51,856 40,403 28,296 32,499 24,127 24,726 12.80%
-
Tax Rate 8.96% 17.34% 45.36% 54.20% 44.22% 48.34% 40.45% -
Total Cost 382,519 396,616 439,645 518,865 363,673 363,148 300,720 3.77%
-
Net Worth 383,971 333,073 292,957 263,900 231,263 198,298 178,842 12.47%
Dividend
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 13,002 11,833 4,725 3,545 - - - -
Div Payout % 24.03% 22.82% 11.69% 12.53% - - - -
Equity
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 383,971 333,073 292,957 263,900 231,263 198,298 178,842 12.47%
NOSH 235,565 237,909 236,256 235,625 235,983 236,069 235,319 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.41% 17.15% 9.98% 5.17% 8.20% 6.23% 7.60% -
ROE 14.09% 15.57% 13.79% 10.72% 14.05% 12.17% 13.83% -
Per Share
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 201.49 201.22 206.71 232.22 167.88 164.05 138.30 5.95%
EPS 22.97 21.80 17.10 12.01 13.77 10.22 10.51 12.77%
DPS 5.50 5.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.63 1.40 1.24 1.12 0.98 0.84 0.76 12.45%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.02 48.44 49.41 55.36 40.08 39.18 32.93 5.97%
EPS 5.47 5.25 4.09 2.86 3.29 2.44 2.50 12.79%
DPS 1.32 1.20 0.48 0.36 0.00 0.00 0.00 -
NAPS 0.3885 0.337 0.2964 0.267 0.234 0.2006 0.181 12.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.14 1.48 0.95 0.95 1.02 0.62 0.53 -
P/RPS 0.57 0.74 0.46 0.41 0.61 0.38 0.38 6.43%
P/EPS 4.96 6.79 5.56 7.91 7.41 6.07 5.04 -0.24%
EY 20.15 14.73 18.00 12.64 13.50 16.48 19.83 0.24%
DY 4.82 3.38 2.11 1.58 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 0.77 0.85 1.04 0.74 0.70 0.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/08/08 23/08/07 23/08/06 28/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.03 1.52 0.94 0.88 1.04 0.65 0.63 -
P/RPS 0.51 0.76 0.45 0.38 0.62 0.40 0.46 1.59%
P/EPS 4.48 6.97 5.50 7.33 7.55 6.36 6.00 -4.39%
EY 22.30 14.34 18.19 13.65 13.24 15.72 16.68 4.56%
DY 5.34 3.29 2.13 1.70 0.00 0.00 0.00 -
P/NAPS 0.63 1.09 0.76 0.79 1.06 0.77 0.83 -4.15%

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