[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -7.42%
YoY- -55.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 549,674 545,482 596,792 570,731 561,545 556,236 568,836 -2.25%
PBT 25,405 25,804 28,448 35,131 38,897 45,074 48,820 -35.27%
Tax -10,037 -9,296 -10,584 -11,566 -13,444 -15,028 -16,320 -27.65%
NP 15,368 16,508 17,864 23,565 25,453 30,046 32,500 -39.27%
-
NP to SH 15,368 16,508 17,864 23,565 25,453 30,046 32,500 -39.27%
-
Tax Rate 39.51% 36.03% 37.20% 32.92% 34.56% 33.34% 33.43% -
Total Cost 534,306 528,974 578,928 547,166 536,092 526,190 536,336 -0.25%
-
Net Worth 285,629 282,417 278,705 270,514 277,275 273,909 266,352 4.76%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 8,401 - - - -
Div Payout % - - - 35.65% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 285,629 282,417 278,705 270,514 277,275 273,909 266,352 4.76%
NOSH 84,008 84,052 83,947 84,010 84,022 84,021 84,022 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.80% 3.03% 2.99% 4.13% 4.53% 5.40% 5.71% -
ROE 5.38% 5.85% 6.41% 8.71% 9.18% 10.97% 12.20% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 654.31 648.97 710.91 679.36 668.32 662.02 677.00 -2.24%
EPS 18.29 19.64 21.28 28.05 30.29 35.76 38.68 -39.27%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.40 3.36 3.32 3.22 3.30 3.26 3.17 4.77%
Adjusted Per Share Value based on latest NOSH - 83,977
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 44.36 44.02 48.16 46.06 45.32 44.89 45.91 -2.26%
EPS 1.24 1.33 1.44 1.90 2.05 2.42 2.62 -39.24%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.2305 0.2279 0.2249 0.2183 0.2238 0.221 0.2149 4.77%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.84 0.92 0.88 1.05 1.20 1.38 1.69 -
P/RPS 0.13 0.14 0.12 0.15 0.18 0.21 0.25 -35.30%
P/EPS 4.59 4.68 4.14 3.74 3.96 3.86 4.37 3.32%
EY 21.78 21.35 24.18 26.71 25.24 25.91 22.89 -3.25%
DY 0.00 0.00 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.33 0.36 0.42 0.53 -39.37%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 28/08/01 30/05/01 28/02/01 30/11/00 29/08/00 31/05/00 -
Price 0.94 0.93 0.89 1.09 1.15 1.36 1.50 -
P/RPS 0.14 0.14 0.13 0.16 0.17 0.21 0.22 -25.99%
P/EPS 5.14 4.74 4.18 3.89 3.80 3.80 3.88 20.59%
EY 19.46 21.12 23.91 25.73 26.34 26.29 25.79 -17.10%
DY 0.00 0.00 0.00 9.17 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.27 0.34 0.35 0.42 0.47 -29.17%

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