[MFCB] YoY TTM 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- 5.28%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 478,387 519,260 450,221 376,633 366,828 315,809 344,732 5.16%
PBT 94,676 81,163 64,116 49,421 43,615 39,361 30,887 18.78%
Tax -23,120 -41,924 -33,856 -22,878 -19,321 -17,017 -11,024 12.05%
NP 71,556 39,239 30,260 26,543 24,294 22,344 19,863 21.77%
-
NP to SH 46,120 39,239 30,260 26,543 24,294 22,344 19,863 13.82%
-
Tax Rate 24.42% 51.65% 52.80% 46.29% 44.30% 43.23% 35.69% -
Total Cost 406,831 480,021 419,961 350,090 342,534 293,465 324,869 3.51%
-
Net Worth 313,671 372,736 245,789 212,174 186,533 165,796 151,210 11.86%
Dividend
31/12/06 31/12/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,800 - 3,545 - - - - -
Div Payout % 25.59% - 11.72% - - - - -
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 313,671 372,736 245,789 212,174 186,533 165,796 151,210 11.86%
NOSH 235,843 235,909 236,336 235,749 236,118 236,851 236,267 -0.02%
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 14.96% 7.56% 6.72% 7.05% 6.62% 7.08% 5.76% -
ROE 14.70% 10.53% 12.31% 12.51% 13.02% 13.48% 13.14% -
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 202.84 220.11 190.50 159.76 155.36 133.34 145.91 5.19%
EPS 19.56 16.63 12.80 11.26 10.29 9.43 8.41 13.85%
DPS 5.00 0.00 1.50 0.00 0.00 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 52.54 45.55 38.11 37.12 31.95 34.88 5.16%
EPS 4.67 3.97 3.06 2.69 2.46 2.26 2.01 13.83%
DPS 1.19 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.3771 0.2487 0.2147 0.1887 0.1678 0.153 11.86%
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 0.36 0.54 0.44 0.39 0.30 0.42 3.93%
P/EPS 5.63 4.81 7.97 6.31 5.83 4.24 7.26 -3.83%
EY 17.78 20.79 12.55 15.86 17.15 23.58 13.78 3.99%
DY 4.55 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 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 0.72 0.43 0.49 0.44 0.36 0.37 0.36 11.24%
P/EPS 7.52 5.71 7.34 6.31 5.44 5.19 6.30 2.75%
EY 13.30 17.51 13.62 15.86 18.37 19.25 15.86 -2.66%
DY 3.40 0.00 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.60 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