[MFCB] YoY 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- -33.87%
YoY- 32.12%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
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 131,262 119,111 121,100 138,123 105,402 89,707 84,564 6.99%
PBT 26,421 25,809 22,830 16,477 16,385 10,394 6,923 22.87%
Tax -3,144 -4,414 -5,113 -9,233 -7,984 -5,649 -4,711 -6.03%
NP 23,277 21,395 17,717 7,244 8,401 4,745 2,212 43.62%
-
NP to SH 13,757 13,656 9,403 7,244 8,401 4,745 2,212 32.46%
-
Tax Rate 11.90% 17.10% 22.40% 56.04% 48.73% 54.35% 68.05% -
Total Cost 107,985 97,716 103,383 130,879 97,001 84,962 82,352 4.25%
-
Net Worth 383,971 333,073 292,957 276,074 231,263 198,298 178,842 12.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 CAGR
Div 4,711 4,758 4,725 - - - - -
Div Payout % 34.25% 34.84% 50.25% - - - - -
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 383,971 333,073 292,957 276,074 231,263 198,298 178,842 12.47%
NOSH 235,565 237,909 236,256 235,960 235,983 236,069 235,319 0.01%
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 17.73% 17.96% 14.63% 5.24% 7.97% 5.29% 2.62% -
ROE 3.58% 4.10% 3.21% 2.62% 3.63% 2.39% 1.24% -
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 55.72 50.07 51.26 58.54 44.67 38.00 35.94 6.97%
EPS 5.84 5.75 3.98 3.07 3.56 2.01 0.94 32.43%
DPS 2.00 2.00 2.00 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 13.28 12.05 12.25 13.98 10.66 9.08 8.56 6.98%
EPS 1.39 1.38 0.95 0.73 0.85 0.48 0.22 32.78%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.337 0.2964 0.2793 0.234 0.2006 0.181 12.46%
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 2.05 2.96 1.85 0.00 2.28 1.63 1.47 5.24%
P/EPS 19.52 25.78 23.87 0.00 28.65 30.85 56.38 -15.05%
EY 5.12 3.88 4.19 0.00 3.49 3.24 1.77 17.74%
DY 1.75 1.35 2.11 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 1.85 3.04 1.83 0.00 2.33 1.71 1.75 0.85%
P/EPS 17.64 26.48 23.62 0.00 29.21 32.34 67.02 -18.56%
EY 5.67 3.78 4.23 0.00 3.42 3.09 1.49 22.82%
DY 1.94 1.32 2.13 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