[MFCB] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 79.41%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 236,954 234,129 233,788 302,195 205,255 185,716 165,269 5.69%
PBT 52,957 47,511 42,878 29,233 31,569 22,732 19,642 16.48%
Tax -5,093 -9,279 -9,050 -15,605 -15,977 -13,096 -9,839 -9.63%
NP 47,864 38,232 33,828 13,628 15,592 9,636 9,803 27.62%
-
NP to SH 28,744 25,098 19,362 13,628 15,592 9,636 9,803 17.99%
-
Tax Rate 9.62% 19.53% 21.11% 53.38% 50.61% 57.61% 50.09% -
Total Cost 189,090 195,897 199,960 288,567 189,663 176,080 155,466 3.05%
-
Net Worth 383,724 332,109 292,791 264,071 231,167 198,388 179,524 12.39%
Dividend
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,708 4,744 4,722 - - - - -
Div Payout % 16.38% 18.90% 24.39% - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 383,724 332,109 292,791 264,071 231,167 198,388 179,524 12.39%
NOSH 235,413 237,221 236,121 235,778 235,885 236,176 236,216 -0.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.20% 16.33% 14.47% 4.51% 7.60% 5.19% 5.93% -
ROE 7.49% 7.56% 6.61% 5.16% 6.74% 4.86% 5.46% -
Per Share
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.65 98.70 99.01 128.17 87.01 78.63 69.96 5.75%
EPS 12.21 10.58 8.20 5.78 6.61 4.08 4.15 18.05%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.40 1.24 1.12 0.98 0.84 0.76 12.45%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.97 23.69 23.65 30.58 20.77 18.79 16.72 5.69%
EPS 2.91 2.54 1.96 1.38 1.58 0.97 0.99 18.03%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.336 0.2962 0.2672 0.2339 0.2007 0.1816 12.39%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.14 1.48 0.95 0.95 1.02 0.62 0.53 -
P/RPS 1.13 1.50 0.96 0.74 1.17 0.79 0.76 6.29%
P/EPS 9.34 13.99 11.59 16.44 15.43 15.20 12.77 -4.69%
EY 10.71 7.15 8.63 6.08 6.48 6.58 7.83 4.93%
DY 1.75 1.35 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.06 0.77 0.85 1.04 0.74 0.70 0.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/08/08 23/08/07 23/08/06 28/02/05 27/02/04 26/02/03 27/02/02 -
Price 1.03 1.52 0.94 0.88 1.04 0.65 0.63 -
P/RPS 1.02 1.54 0.95 0.69 1.20 0.83 0.90 1.94%
P/EPS 8.44 14.37 11.46 15.22 15.73 15.93 15.18 -8.63%
EY 11.85 6.96 8.72 6.57 6.36 6.28 6.59 9.44%
DY 1.94 1.32 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.09 0.76 0.79 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