[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 29.58%
YoY- 656.87%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 717,306 711,136 740,085 729,044 724,730 735,992 649,483 6.86%
PBT 44,202 53,376 21,780 26,905 22,628 18,636 -5,289 -
Tax -9,552 -10,028 -6,453 -6,562 -6,914 -7,600 -406 725.83%
NP 34,650 43,348 15,327 20,342 15,714 11,036 -5,695 -
-
NP to SH 29,864 38,212 10,425 15,340 11,838 8,352 -5,695 -
-
Tax Rate 21.61% 18.79% 29.63% 24.39% 30.56% 40.78% - -
Total Cost 682,656 667,788 724,758 708,701 709,016 724,956 655,178 2.78%
-
Net Worth 296,719 293,201 286,400 291,217 293,076 289,255 290,473 1.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 9,578 6,386 - - 8,882 -
Div Payout % - - 91.88% 41.63% - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 296,719 293,201 286,400 291,217 293,076 289,255 290,473 1.43%
NOSH 96,025 95,817 95,786 95,795 95,776 95,779 88,829 5.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.83% 6.10% 2.07% 2.79% 2.17% 1.50% -0.88% -
ROE 10.06% 13.03% 3.64% 5.27% 4.04% 2.89% -1.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 746.99 742.18 772.64 761.04 756.69 768.42 731.15 1.44%
EPS 31.10 39.92 10.88 16.01 12.36 8.72 -6.41 -
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 3.09 3.06 2.99 3.04 3.06 3.02 3.27 -3.71%
Adjusted Per Share Value based on latest NOSH - 95,814
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.89 57.39 59.73 58.83 58.49 59.39 52.41 6.87%
EPS 2.41 3.08 0.84 1.24 0.96 0.67 -0.46 -
DPS 0.00 0.00 0.77 0.52 0.00 0.00 0.72 -
NAPS 0.2395 0.2366 0.2311 0.235 0.2365 0.2334 0.2344 1.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 0.81 0.73 0.74 0.71 0.75 0.79 -
P/RPS 0.13 0.11 0.09 0.10 0.09 0.10 0.11 11.81%
P/EPS 3.15 2.03 6.71 4.62 5.74 8.60 -12.32 -
EY 31.73 49.23 14.91 21.64 17.41 11.63 -8.12 -
DY 0.00 0.00 13.70 9.01 0.00 0.00 12.66 -
P/NAPS 0.32 0.26 0.24 0.24 0.23 0.25 0.24 21.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 29/03/05 -
Price 1.02 0.90 0.79 0.70 0.71 0.76 0.75 -
P/RPS 0.14 0.12 0.10 0.09 0.09 0.10 0.10 25.22%
P/EPS 3.28 2.26 7.26 4.37 5.74 8.72 -11.70 -
EY 30.49 44.31 13.78 22.88 17.41 11.47 -8.55 -
DY 0.00 0.00 12.66 9.52 0.00 0.00 13.33 -
P/NAPS 0.33 0.29 0.26 0.23 0.23 0.25 0.23 27.29%

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