[MFCB] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 0.41%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 422,768 460,072 450,752 618,628 399,412 384,036 322,820 4.23%
PBT 106,144 86,808 80,192 60,316 60,736 49,352 50,876 11.97%
Tax -7,796 -19,460 -40,356 -29,932 -31,972 -29,788 -20,512 -13.82%
NP 98,348 67,348 39,836 30,384 28,764 19,564 30,364 19.80%
-
NP to SH 59,948 45,768 39,836 30,384 28,764 19,564 30,364 11.02%
-
Tax Rate 7.34% 22.42% 50.32% 49.63% 52.64% 60.36% 40.32% -
Total Cost 324,420 392,724 410,916 588,244 370,648 364,472 292,456 1.60%
-
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
Dividend
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 365,249 326,914 287,914 252,413 219,266 193,749 174,451 12.03%
NOSH 235,644 236,894 235,995 235,900 235,770 236,280 235,745 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 23.26% 14.64% 8.84% 4.91% 7.20% 5.09% 9.41% -
ROE 16.41% 14.00% 13.84% 12.04% 13.12% 10.10% 17.41% -
Per Share
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 179.41 194.21 191.00 262.24 169.41 162.53 136.94 4.24%
EPS 25.44 19.32 16.88 12.88 12.20 8.28 12.88 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.38 1.22 1.07 0.93 0.82 0.74 12.03%
Adjusted Per Share Value based on latest NOSH - 235,900
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 42.78 46.55 45.61 62.59 40.41 38.86 32.66 4.23%
EPS 6.07 4.63 4.03 3.07 2.91 1.98 3.07 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.3308 0.2913 0.2554 0.2219 0.196 0.1765 12.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.19 1.60 0.98 0.94 0.85 0.58 0.36 -
P/RPS 0.66 0.82 0.51 0.36 0.50 0.36 0.26 15.39%
P/EPS 4.68 8.28 5.81 7.30 6.97 7.00 2.80 8.21%
EY 21.38 12.08 17.22 13.70 14.35 14.28 35.78 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.16 0.80 0.88 0.91 0.71 0.49 7.19%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/05/08 30/05/07 25/05/06 26/11/04 20/11/03 27/11/02 27/11/01 -
Price 1.28 1.27 1.01 0.92 1.04 0.65 0.51 -
P/RPS 0.71 0.65 0.53 0.35 0.61 0.40 0.37 10.54%
P/EPS 5.03 6.57 5.98 7.14 8.52 7.85 3.96 3.74%
EY 19.88 15.21 16.71 14.00 11.73 12.74 25.25 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.83 0.86 1.12 0.79 0.69 2.88%

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