[MFCB] YoY Cumulative Quarter 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- 56.61%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 478,387 254,574 450,221 376,633 366,828 315,809 344,732 5.16%
PBT 94,676 46,289 64,116 49,421 43,615 39,361 30,887 18.78%
Tax -16,968 -25,248 -33,856 -22,878 -19,321 -17,016 -11,024 6.85%
NP 77,708 21,041 30,260 26,543 24,294 22,345 19,863 23.32%
-
NP to SH 46,120 21,041 30,260 26,543 24,294 22,345 19,863 13.82%
-
Tax Rate 17.92% 54.54% 52.80% 46.29% 44.30% 43.23% 35.69% -
Total Cost 400,679 233,533 419,961 350,090 342,534 293,464 324,869 3.27%
-
Net Worth 313,918 372,699 245,478 212,343 186,506 165,168 150,977 11.90%
Dividend
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,801 - 3,540 2,359 2,360 - - -
Div Payout % 25.59% - 11.70% 8.89% 9.72% - - -
Equity
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 313,918 372,699 245,478 212,343 186,506 165,168 150,977 11.90%
NOSH 236,028 235,885 236,037 235,937 236,083 235,955 235,902 0.00%
Ratio Analysis
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.24% 8.27% 6.72% 7.05% 6.62% 7.08% 5.76% -
ROE 14.69% 5.65% 12.33% 12.50% 13.03% 13.53% 13.16% -
Per Share
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 202.68 107.92 190.74 159.63 155.38 133.84 146.13 5.15%
EPS 19.54 8.92 12.82 11.25 10.29 9.47 8.42 13.81%
DPS 5.00 0.00 1.50 1.00 1.00 0.00 0.00 -
NAPS 1.33 1.58 1.04 0.90 0.79 0.70 0.64 11.89%
Adjusted Per Share Value based on latest NOSH - 235,749
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.40 25.76 45.55 38.11 37.12 31.95 34.88 5.16%
EPS 4.67 2.13 3.06 2.69 2.46 2.26 2.01 13.83%
DPS 1.19 0.00 0.36 0.24 0.24 0.00 0.00 -
NAPS 0.3176 0.3771 0.2484 0.2148 0.1887 0.1671 0.1528 11.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.10 0.80 1.02 0.71 0.60 0.40 0.61 -
P/RPS 0.54 0.00 0.53 0.44 0.39 0.30 0.42 3.93%
P/EPS 5.63 0.00 7.96 6.31 5.83 4.22 7.24 -3.79%
EY 17.76 0.00 12.57 15.85 17.15 23.68 13.80 3.95%
DY 4.55 0.00 1.47 1.41 1.67 0.00 0.00 -
P/NAPS 0.83 0.68 0.98 0.79 0.76 0.57 0.95 -2.05%
Price Multiplier on Announcement Date
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 01/03/07 28/02/06 30/08/04 28/08/03 14/10/02 27/08/01 28/08/00 -
Price 1.47 0.95 0.94 0.71 0.56 0.49 0.53 -
P/RPS 0.73 0.00 0.49 0.44 0.36 0.37 0.36 11.47%
P/EPS 7.52 0.00 7.33 6.31 5.44 5.17 6.29 2.78%
EY 13.29 0.00 13.64 15.85 18.38 19.33 15.89 -2.70%
DY 3.40 0.00 1.60 1.41 1.79 0.00 0.00 -
P/NAPS 1.11 0.81 0.90 0.79 0.71 0.70 0.83 4.56%

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