[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -21.85%
YoY- 152.27%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 883,968 794,226 746,937 717,306 711,136 740,085 729,044 13.72%
PBT 51,072 43,482 39,225 44,202 53,376 21,780 26,905 53.36%
Tax -12,588 -10,606 -8,220 -9,552 -10,028 -6,453 -6,562 54.44%
NP 38,484 32,876 31,005 34,650 43,348 15,327 20,342 53.02%
-
NP to SH 33,608 28,301 26,793 29,864 38,212 10,425 15,340 68.76%
-
Tax Rate 24.65% 24.39% 20.96% 21.61% 18.79% 29.63% 24.39% -
Total Cost 845,484 761,350 715,932 682,656 667,788 724,758 708,701 12.49%
-
Net Worth 319,572 296,231 294,335 296,719 293,201 286,400 291,217 6.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,940 6,519 - - 9,578 6,386 -
Div Payout % - 35.12% 24.33% - - 91.88% 41.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,572 296,231 294,335 296,719 293,201 286,400 291,217 6.39%
NOSH 105,818 99,406 97,785 96,025 95,817 95,786 95,795 6.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.35% 4.14% 4.15% 4.83% 6.10% 2.07% 2.79% -
ROE 10.52% 9.55% 9.10% 10.06% 13.03% 3.64% 5.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 835.36 798.97 763.85 746.99 742.18 772.64 761.04 6.41%
EPS 31.76 28.47 27.40 31.10 39.92 10.88 16.01 57.94%
DPS 0.00 10.00 6.67 0.00 0.00 10.00 6.67 -
NAPS 3.02 2.98 3.01 3.09 3.06 2.99 3.04 -0.43%
Adjusted Per Share Value based on latest NOSH - 96,397
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.34 64.09 60.28 57.89 57.39 59.73 58.83 13.72%
EPS 2.71 2.28 2.16 2.41 3.08 0.84 1.24 68.48%
DPS 0.00 0.80 0.53 0.00 0.00 0.77 0.52 -
NAPS 0.2579 0.2391 0.2375 0.2395 0.2366 0.2311 0.235 6.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.10 1.14 1.05 0.98 0.81 0.73 0.74 -
P/RPS 0.13 0.14 0.14 0.13 0.11 0.09 0.10 19.13%
P/EPS 3.46 4.00 3.83 3.15 2.03 6.71 4.62 -17.54%
EY 28.87 24.97 26.10 31.73 49.23 14.91 21.64 21.20%
DY 0.00 8.77 6.35 0.00 0.00 13.70 9.01 -
P/NAPS 0.36 0.38 0.35 0.32 0.26 0.24 0.24 31.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 -
Price 1.17 1.05 1.11 1.02 0.90 0.79 0.70 -
P/RPS 0.14 0.13 0.15 0.14 0.12 0.10 0.09 34.28%
P/EPS 3.68 3.69 4.05 3.28 2.26 7.26 4.37 -10.83%
EY 27.15 27.11 24.68 30.49 44.31 13.78 22.88 12.09%
DY 0.00 9.52 6.01 0.00 0.00 12.66 9.52 -
P/NAPS 0.39 0.35 0.37 0.33 0.29 0.26 0.23 42.24%

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