[MFCB] QoQ Quarter 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- 16.83%
YoY- 77.05%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 154,657 130,879 114,087 105,402 99,853 99,051 91,866 41.38%
PBT 15,079 13,922 18,625 16,385 15,184 15,002 11,687 18.46%
Tax -7,483 -8,439 -9,440 -7,984 -7,993 -5,407 -4,375 42.88%
NP 7,596 5,483 9,185 8,401 7,191 9,595 7,312 2.56%
-
NP to SH 7,596 5,483 9,185 8,401 7,191 9,595 7,312 2.56%
-
Tax Rate 49.63% 60.62% 50.68% 48.73% 52.64% 36.04% 37.43% -
Total Cost 147,061 125,396 104,902 97,001 92,662 89,456 84,554 44.47%
-
Net Worth 252,413 245,789 240,840 231,263 219,266 212,174 205,207 14.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,545 - - - - - -
Div Payout % - 64.66% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 252,413 245,789 240,840 231,263 219,266 212,174 205,207 14.75%
NOSH 235,900 236,336 236,118 235,983 235,770 235,749 235,870 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.91% 4.19% 8.05% 7.97% 7.20% 9.69% 7.96% -
ROE 3.01% 2.23% 3.81% 3.63% 3.28% 4.52% 3.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 65.56 55.38 48.32 44.67 42.35 42.02 38.95 41.36%
EPS 3.22 2.32 3.89 3.56 3.05 4.07 3.10 2.55%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.04 1.02 0.98 0.93 0.90 0.87 14.74%
Adjusted Per Share Value based on latest NOSH - 235,983
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.65 13.24 11.54 10.66 10.10 10.02 9.29 41.44%
EPS 0.77 0.55 0.93 0.85 0.73 0.97 0.74 2.67%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2487 0.2437 0.234 0.2219 0.2147 0.2076 14.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 1.02 1.03 1.02 0.85 0.71 0.62 -
P/RPS 1.43 1.84 2.13 2.28 2.01 1.69 1.59 -6.80%
P/EPS 29.19 43.97 26.48 28.65 27.87 17.44 20.00 28.57%
EY 3.43 2.27 3.78 3.49 3.59 5.73 5.00 -22.16%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 1.01 1.04 0.91 0.79 0.71 15.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 -
Price 0.92 0.94 0.93 1.04 1.04 0.71 0.62 -
P/RPS 1.40 1.70 1.92 2.33 2.46 1.69 1.59 -8.11%
P/EPS 28.57 40.52 23.91 29.21 34.10 17.44 20.00 26.75%
EY 3.50 2.47 4.18 3.42 2.93 5.73 5.00 -21.11%
DY 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.91 1.06 1.12 0.79 0.71 13.59%

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