[MFCB] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 5.28%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 418,393 396,172 380,477 376,633 388,161 387,275 382,132 6.22%
PBT 65,196 58,258 52,267 49,421 49,255 46,705 43,234 31.46%
Tax -30,824 -25,759 -23,424 -22,878 -24,042 -22,578 -21,640 26.56%
NP 34,372 32,499 28,843 26,543 25,213 24,127 21,594 36.28%
-
NP to SH 34,372 32,499 28,843 26,543 25,213 24,127 21,594 36.28%
-
Tax Rate 47.28% 44.22% 44.82% 46.29% 48.81% 48.34% 50.05% -
Total Cost 384,021 363,673 351,634 350,090 362,948 363,148 360,538 4.29%
-
Net Worth 240,840 231,263 219,266 212,174 205,207 198,298 193,749 15.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 240,840 231,263 219,266 212,174 205,207 198,298 193,749 15.59%
NOSH 236,118 235,983 235,770 235,749 235,870 236,069 236,280 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.22% 8.20% 7.58% 7.05% 6.50% 6.23% 5.65% -
ROE 14.27% 14.05% 13.15% 12.51% 12.29% 12.17% 11.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 177.20 167.88 161.38 159.76 164.56 164.05 161.73 6.27%
EPS 14.56 13.77 12.23 11.26 10.69 10.22 9.14 36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.93 0.90 0.87 0.84 0.82 15.64%
Adjusted Per Share Value based on latest NOSH - 235,749
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.33 40.08 38.50 38.11 39.27 39.18 38.66 6.22%
EPS 3.48 3.29 2.92 2.69 2.55 2.44 2.18 36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.234 0.2219 0.2147 0.2076 0.2006 0.196 15.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.03 1.02 0.85 0.71 0.62 0.62 0.58 -
P/RPS 0.58 0.61 0.53 0.44 0.38 0.38 0.36 37.39%
P/EPS 7.08 7.41 6.95 6.31 5.80 6.07 6.35 7.51%
EY 14.13 13.50 14.39 15.86 17.24 16.48 15.76 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.91 0.79 0.71 0.74 0.71 26.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 -
Price 0.93 1.04 1.04 0.71 0.62 0.65 0.65 -
P/RPS 0.52 0.62 0.64 0.44 0.38 0.40 0.40 19.09%
P/EPS 6.39 7.55 8.50 6.31 5.80 6.36 7.11 -6.86%
EY 15.65 13.24 11.76 15.86 17.24 15.72 14.06 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.12 0.79 0.71 0.77 0.79 9.87%

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