[MFCB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -50.66%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 465,996 467,576 450,752 254,574 548,272 566,881 571,677 -12.72%
PBT 91,590 85,756 80,192 46,289 92,392 64,107 63,506 27.62%
Tax -13,990 -18,100 -40,356 -25,248 -49,748 -32,281 -30,730 -40.79%
NP 77,600 67,656 39,836 21,041 42,644 31,826 32,776 77.54%
-
NP to SH 45,833 38,724 39,836 21,041 42,644 31,826 32,776 25.02%
-
Tax Rate 15.27% 21.11% 50.32% 54.54% 53.84% 50.35% 48.39% -
Total Cost 388,396 399,920 410,916 233,533 505,628 535,055 538,901 -19.59%
-
Net Worth 306,708 292,791 287,914 372,699 287,752 276,029 271,298 8.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,291 9,444 - - - - - -
Div Payout % 13.73% 24.39% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 306,708 292,791 287,914 372,699 287,752 276,029 271,298 8.51%
NOSH 235,929 236,121 235,995 235,885 235,862 235,922 235,911 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.65% 14.47% 8.84% 8.27% 7.78% 5.61% 5.73% -
ROE 14.94% 13.23% 13.84% 5.65% 14.82% 11.53% 12.08% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 197.51 198.02 191.00 107.92 232.45 240.28 242.33 -12.73%
EPS 19.43 16.40 16.88 8.92 18.08 13.49 13.89 25.05%
DPS 2.67 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.22 1.58 1.22 1.17 1.15 8.50%
Adjusted Per Share Value based on latest NOSH - 235,909
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.15 47.31 45.61 25.76 55.47 57.36 57.84 -12.72%
EPS 4.64 3.92 4.03 2.13 4.31 3.22 3.32 24.97%
DPS 0.64 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.2962 0.2913 0.3771 0.2911 0.2793 0.2745 8.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 0.95 0.98 0.80 0.83 0.82 0.85 -
P/RPS 0.49 0.48 0.51 0.00 0.00 0.00 0.00 -
P/EPS 4.99 5.79 5.81 0.00 0.00 0.00 0.00 -
EY 20.03 17.26 17.22 0.00 0.00 0.00 0.00 -
DY 2.75 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.80 0.68 0.83 0.70 0.85 -7.99%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 23/08/06 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 -
Price 1.00 0.94 1.01 0.95 0.80 0.83 0.81 -
P/RPS 0.51 0.47 0.53 0.00 0.00 0.00 0.00 -
P/EPS 5.15 5.73 5.98 0.00 0.00 0.00 0.00 -
EY 19.43 17.45 16.71 0.00 0.00 0.00 0.00 -
DY 2.67 4.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.83 0.81 0.80 0.71 0.81 -3.31%

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