[MFCB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.9%
YoY- 5.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Revenue 473,908 468,258 467,576 566,881 410,510 371,432 330,538 5.69%
PBT 105,914 95,022 85,756 64,107 63,138 45,464 39,284 16.48%
Tax -10,186 -18,558 -18,100 -32,281 -31,954 -26,192 -19,678 -9.63%
NP 95,728 76,464 67,656 31,826 31,184 19,272 19,606 27.62%
-
NP to SH 57,488 50,196 38,724 31,826 31,184 19,272 19,606 17.99%
-
Tax Rate 9.62% 19.53% 21.11% 50.35% 50.61% 57.61% 50.09% -
Total Cost 378,180 391,794 399,920 535,055 379,326 352,160 310,932 3.05%
-
Net Worth 383,724 332,109 292,791 276,029 231,167 198,388 179,524 12.39%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Div 9,416 9,488 9,444 - - - - -
Div Payout % 16.38% 18.90% 24.39% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 383,724 332,109 292,791 276,029 231,167 198,388 179,524 12.39%
NOSH 235,413 237,221 236,121 235,922 235,885 236,176 236,216 -0.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.20% 16.33% 14.47% 5.61% 7.60% 5.19% 5.93% -
ROE 14.98% 15.11% 13.23% 11.53% 13.49% 9.71% 10.92% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
RPS 201.31 197.39 198.02 240.28 174.03 157.27 139.93 5.75%
EPS 24.42 21.16 16.40 13.49 13.22 8.16 8.30 18.05%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.40 1.24 1.17 0.98 0.84 0.76 12.45%
Adjusted Per Share Value based on latest NOSH - 235,960
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.95 47.38 47.31 57.36 41.53 37.58 33.44 5.70%
EPS 5.82 5.08 3.92 3.22 3.16 1.95 1.98 18.03%
DPS 0.95 0.96 0.96 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.336 0.2962 0.2793 0.2339 0.2007 0.1816 12.39%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 -
Price 1.14 1.48 0.95 0.82 1.02 0.62 0.53 -
P/RPS 0.57 0.75 0.48 0.00 0.59 0.39 0.38 6.43%
P/EPS 4.67 6.99 5.79 0.00 7.72 7.60 6.39 -4.70%
EY 21.42 14.30 17.26 0.00 12.96 13.16 15.66 4.93%
DY 3.51 2.70 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 0.77 0.70 1.04 0.74 0.70 0.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Date 21/08/08 23/08/07 23/08/06 29/08/05 27/02/04 26/02/03 27/02/02 -
Price 1.03 1.52 0.94 0.83 1.04 0.65 0.63 -
P/RPS 0.51 0.77 0.47 0.00 0.60 0.41 0.45 1.94%
P/EPS 4.22 7.18 5.73 0.00 7.87 7.97 7.59 -8.63%
EY 23.71 13.92 17.45 0.00 12.71 12.55 13.17 9.46%
DY 3.88 2.63 4.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.09 0.76 0.71 1.06 0.77 0.83 -4.15%

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