[MFCB] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -30.0%
YoY- -38.11%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 387,275 382,132 366,828 331,777 325,446 324,497 315,809 14.52%
PBT 46,705 43,234 43,615 32,713 41,524 42,966 39,361 12.04%
Tax -22,578 -21,640 -19,321 -15,405 -16,798 -19,139 -17,017 20.68%
NP 24,127 21,594 24,294 17,308 24,726 23,827 22,344 5.23%
-
NP to SH 24,127 21,594 24,294 17,308 24,726 23,827 22,344 5.23%
-
Tax Rate 48.34% 50.05% 44.30% 47.09% 40.45% 44.54% 43.23% -
Total Cost 363,148 360,538 342,534 314,469 300,720 300,670 293,465 15.21%
-
Net Worth 198,298 193,749 186,533 181,591 178,842 174,451 165,796 12.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 198,298 193,749 186,533 181,591 178,842 174,451 165,796 12.63%
NOSH 236,069 236,280 236,118 235,833 235,319 235,745 236,851 -0.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.23% 5.65% 6.62% 5.22% 7.60% 7.34% 7.08% -
ROE 12.17% 11.15% 13.02% 9.53% 13.83% 13.66% 13.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 164.05 161.73 155.36 140.68 138.30 137.65 133.34 14.77%
EPS 10.22 9.14 10.29 7.34 10.51 10.11 9.43 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.79 0.77 0.76 0.74 0.70 12.88%
Adjusted Per Share Value based on latest NOSH - 235,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 39.18 38.66 37.12 33.57 32.93 32.83 31.95 14.52%
EPS 2.44 2.18 2.46 1.75 2.50 2.41 2.26 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.196 0.1887 0.1837 0.181 0.1765 0.1678 12.60%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.58 0.60 0.64 0.53 0.36 0.40 -
P/RPS 0.38 0.36 0.39 0.45 0.38 0.26 0.30 17.01%
P/EPS 6.07 6.35 5.83 8.72 5.04 3.56 4.24 26.93%
EY 16.48 15.76 17.15 11.47 19.83 28.08 23.58 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.76 0.83 0.70 0.49 0.57 18.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 27/08/01 -
Price 0.65 0.65 0.56 0.63 0.63 0.51 0.49 -
P/RPS 0.40 0.40 0.36 0.45 0.46 0.37 0.37 5.31%
P/EPS 6.36 7.11 5.44 8.58 6.00 5.05 5.19 14.47%
EY 15.72 14.06 18.37 11.65 16.68 19.82 19.25 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.71 0.82 0.83 0.69 0.70 6.54%

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