[MFCB] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 58.91%
YoY- 46.19%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 349,062 349,497 137,068 319,342 277,582 256,249 240,281 5.90%
PBT 76,407 68,693 23,098 50,194 34,419 28,779 35,427 12.54%
Tax -10,105 -10,493 -12,437 -25,417 -17,471 -12,750 -14,361 -5.26%
NP 66,302 58,200 10,661 24,777 16,948 16,029 21,066 19.27%
-
NP to SH 42,668 34,375 10,661 24,777 16,948 16,029 21,066 11.46%
-
Tax Rate 13.23% 15.28% 53.84% 50.64% 50.76% 44.30% 40.54% -
Total Cost 282,760 291,297 126,407 294,565 260,634 240,220 219,215 3.99%
-
Net Worth 351,411 306,708 287,752 240,690 205,358 181,772 167,490 12.06%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,748 4,718 - - - - - -
Div Payout % 11.13% 13.73% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 351,411 306,708 287,752 240,690 205,358 181,772 167,490 12.06%
NOSH 237,440 235,929 235,862 235,971 236,044 236,067 235,901 0.10%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.99% 16.65% 7.78% 7.76% 6.11% 6.26% 8.77% -
ROE 12.14% 11.21% 3.70% 10.29% 8.25% 8.82% 12.58% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 147.01 148.14 58.11 135.33 117.60 108.55 101.86 5.80%
EPS 17.97 14.57 4.52 10.50 7.18 6.79 8.93 11.35%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.22 1.02 0.87 0.77 0.71 11.95%
Adjusted Per Share Value based on latest NOSH - 236,118
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.32 35.36 13.87 32.31 28.09 25.93 24.31 5.91%
EPS 4.32 3.48 1.08 2.51 1.71 1.62 2.13 11.48%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3556 0.3103 0.2911 0.2435 0.2078 0.1839 0.1695 12.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.41 0.97 0.83 1.03 0.62 0.64 0.34 -
P/RPS 0.96 0.65 0.00 0.76 0.53 0.59 0.33 17.84%
P/EPS 7.85 6.66 0.00 9.81 8.64 9.43 3.81 11.75%
EY 12.74 15.02 0.00 10.19 11.58 10.61 26.26 -10.52%
DY 1.42 2.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.83 1.01 0.71 0.83 0.48 11.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/11/07 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 -
Price 1.42 1.00 0.80 0.93 0.62 0.63 0.38 -
P/RPS 0.97 0.68 0.00 0.69 0.53 0.58 0.37 15.97%
P/EPS 7.90 6.86 0.00 8.86 8.64 9.28 4.26 9.96%
EY 12.65 14.57 0.00 11.29 11.58 10.78 23.50 -9.08%
DY 1.41 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.77 0.80 0.91 0.71 0.82 0.54 9.24%

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