[MFCB] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5.76%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 477,952 467,003 549,292 418,393 388,161 331,777 334,442 5.64%
PBT 102,442 91,884 72,125 65,196 49,255 32,713 44,532 13.66%
Tax -16,632 -29,456 -37,234 -30,824 -24,042 -15,405 -16,568 0.05%
NP 85,810 62,428 34,891 34,372 25,213 17,308 27,964 18.81%
-
NP to SH 54,413 44,755 34,891 34,372 25,213 17,308 27,964 10.77%
-
Tax Rate 16.24% 32.06% 51.62% 47.28% 48.81% 47.09% 37.20% -
Total Cost 392,142 404,575 514,401 384,021 362,948 314,469 306,478 3.86%
-
Net Worth 351,875 306,869 287,752 240,840 205,207 181,591 167,599 12.07%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,833 4,725 - - - - - -
Div Payout % 21.75% 10.56% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 351,875 306,869 287,752 240,840 205,207 181,591 167,599 12.07%
NOSH 237,753 236,053 235,862 236,118 235,870 235,833 236,055 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.95% 13.37% 6.35% 8.22% 6.50% 5.22% 8.36% -
ROE 15.46% 14.58% 12.13% 14.27% 12.29% 9.53% 16.69% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 201.03 197.84 232.89 177.20 164.56 140.68 141.68 5.52%
EPS 22.89 18.96 14.79 14.56 10.69 7.34 11.85 10.65%
DPS 5.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.22 1.02 0.87 0.77 0.71 11.95%
Adjusted Per Share Value based on latest NOSH - 236,118
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.36 47.25 55.58 42.33 39.27 33.57 33.84 5.64%
EPS 5.51 4.53 3.53 3.48 2.55 1.75 2.83 10.78%
DPS 1.20 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.3105 0.2911 0.2437 0.2076 0.1837 0.1696 12.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.41 0.97 0.83 1.03 0.62 0.64 0.34 -
P/RPS 0.70 0.49 0.36 0.58 0.38 0.45 0.24 17.88%
P/EPS 6.16 5.12 5.61 7.08 5.80 8.72 2.87 12.46%
EY 16.23 19.55 17.82 14.13 17.24 11.47 34.84 -11.08%
DY 3.55 2.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.68 1.01 0.71 0.83 0.48 11.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 -
Price 1.42 1.00 0.80 0.93 0.62 0.63 0.38 -
P/RPS 0.71 0.51 0.34 0.52 0.38 0.45 0.27 16.02%
P/EPS 6.20 5.27 5.41 6.39 5.80 8.58 3.21 10.65%
EY 16.12 18.96 18.49 15.65 17.24 11.65 31.17 -9.64%
DY 3.52 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.66 0.91 0.71 0.82 0.54 9.24%

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