[MFCB] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 4.5%
YoY- 45.67%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 467,003 549,292 418,393 388,161 331,777 334,442 250,571 10.04%
PBT 91,884 72,125 65,196 49,255 32,713 44,532 21,782 24.77%
Tax -29,456 -37,234 -30,824 -24,042 -15,405 -16,568 -8,818 20.37%
NP 62,428 34,891 34,372 25,213 17,308 27,964 12,964 27.33%
-
NP to SH 44,755 34,891 34,372 25,213 17,308 27,964 12,964 20.98%
-
Tax Rate 32.06% 51.62% 47.28% 48.81% 47.09% 37.20% 40.48% -
Total Cost 404,575 514,401 384,021 362,948 314,469 306,478 237,607 8.52%
-
Net Worth 306,869 287,752 240,840 205,207 181,591 167,599 143,303 12.42%
Dividend
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,725 - - - - - - -
Div Payout % 10.56% - - - - - - -
Equity
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 306,869 287,752 240,840 205,207 181,591 167,599 143,303 12.42%
NOSH 236,053 235,862 236,118 235,870 235,833 236,055 234,923 0.07%
Ratio Analysis
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.37% 6.35% 8.22% 6.50% 5.22% 8.36% 5.17% -
ROE 14.58% 12.13% 14.27% 12.29% 9.53% 16.69% 9.05% -
Per Share
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 197.84 232.89 177.20 164.56 140.68 141.68 106.66 9.96%
EPS 18.96 14.79 14.56 10.69 7.34 11.85 5.52 20.89%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.22 1.02 0.87 0.77 0.71 0.61 12.33%
Adjusted Per Share Value based on latest NOSH - 235,870
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.25 55.58 42.33 39.27 33.57 33.84 25.35 10.04%
EPS 4.53 3.53 3.48 2.55 1.75 2.83 1.31 21.01%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3105 0.2911 0.2437 0.2076 0.1837 0.1696 0.145 12.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.97 0.83 1.03 0.62 0.64 0.34 0.87 -
P/RPS 0.49 0.36 0.58 0.38 0.45 0.24 0.82 -7.61%
P/EPS 5.12 5.61 7.08 5.80 8.72 2.87 15.77 -15.88%
EY 19.55 17.82 14.13 17.24 11.47 34.84 6.34 18.90%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 1.01 0.71 0.83 0.48 1.43 -9.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 - -
Price 1.00 0.80 0.93 0.62 0.63 0.38 0.00 -
P/RPS 0.51 0.34 0.52 0.38 0.45 0.27 0.00 -
P/EPS 5.27 5.41 6.39 5.80 8.58 3.21 0.00 -
EY 18.96 18.49 15.65 17.24 11.65 31.17 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.91 0.71 0.82 0.54 0.00 -

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