[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.28%
YoY- 74.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 888,852 883,968 794,226 746,937 717,306 711,136 740,085 13.02%
PBT 34,628 51,072 43,482 39,225 44,202 53,376 21,780 36.33%
Tax -9,824 -12,588 -10,606 -8,220 -9,552 -10,028 -6,453 32.43%
NP 24,804 38,484 32,876 31,005 34,650 43,348 15,327 37.96%
-
NP to SH 21,454 33,608 28,301 26,793 29,864 38,212 10,425 62.00%
-
Tax Rate 28.37% 24.65% 24.39% 20.96% 21.61% 18.79% 29.63% -
Total Cost 864,048 845,484 761,350 715,932 682,656 667,788 724,758 12.46%
-
Net Worth 316,063 319,572 296,231 294,335 296,719 293,201 286,400 6.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,940 6,519 - - 9,578 -
Div Payout % - - 35.12% 24.33% - - 91.88% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 316,063 319,572 296,231 294,335 296,719 293,201 286,400 6.81%
NOSH 106,418 105,818 99,406 97,785 96,025 95,817 95,786 7.28%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.79% 4.35% 4.14% 4.15% 4.83% 6.10% 2.07% -
ROE 6.79% 10.52% 9.55% 9.10% 10.06% 13.03% 3.64% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 835.24 835.36 798.97 763.85 746.99 742.18 772.64 5.34%
EPS 20.16 31.76 28.47 27.40 31.10 39.92 10.88 51.03%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 2.97 3.02 2.98 3.01 3.09 3.06 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 101,037
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.73 71.34 64.09 60.28 57.89 57.39 59.73 13.01%
EPS 1.73 2.71 2.28 2.16 2.41 3.08 0.84 62.08%
DPS 0.00 0.00 0.80 0.53 0.00 0.00 0.77 -
NAPS 0.2551 0.2579 0.2391 0.2375 0.2395 0.2366 0.2311 6.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.10 1.14 1.05 0.98 0.81 0.73 -
P/RPS 0.17 0.13 0.14 0.14 0.13 0.11 0.09 52.98%
P/EPS 6.94 3.46 4.00 3.83 3.15 2.03 6.71 2.27%
EY 14.40 28.87 24.97 26.10 31.73 49.23 14.91 -2.29%
DY 0.00 0.00 8.77 6.35 0.00 0.00 13.70 -
P/NAPS 0.47 0.36 0.38 0.35 0.32 0.26 0.24 56.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 -
Price 1.51 1.17 1.05 1.11 1.02 0.90 0.79 -
P/RPS 0.18 0.14 0.13 0.15 0.14 0.12 0.10 48.13%
P/EPS 7.49 3.68 3.69 4.05 3.28 2.26 7.26 2.10%
EY 13.35 27.15 27.11 24.68 30.49 44.31 13.78 -2.09%
DY 0.00 0.00 9.52 6.01 0.00 0.00 12.66 -
P/NAPS 0.51 0.39 0.35 0.37 0.33 0.29 0.26 56.89%

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