[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -32.04%
YoY- 283.06%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 746,937 717,306 711,136 740,085 729,044 724,730 735,992 0.98%
PBT 39,225 44,202 53,376 21,780 26,905 22,628 18,636 64.16%
Tax -8,220 -9,552 -10,028 -6,453 -6,562 -6,914 -7,600 5.36%
NP 31,005 34,650 43,348 15,327 20,342 15,714 11,036 98.97%
-
NP to SH 26,793 29,864 38,212 10,425 15,340 11,838 8,352 117.35%
-
Tax Rate 20.96% 21.61% 18.79% 29.63% 24.39% 30.56% 40.78% -
Total Cost 715,932 682,656 667,788 724,758 708,701 709,016 724,956 -0.83%
-
Net Worth 294,335 296,719 293,201 286,400 291,217 293,076 289,255 1.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,519 - - 9,578 6,386 - - -
Div Payout % 24.33% - - 91.88% 41.63% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 294,335 296,719 293,201 286,400 291,217 293,076 289,255 1.16%
NOSH 97,785 96,025 95,817 95,786 95,795 95,776 95,779 1.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.15% 4.83% 6.10% 2.07% 2.79% 2.17% 1.50% -
ROE 9.10% 10.06% 13.03% 3.64% 5.27% 4.04% 2.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 763.85 746.99 742.18 772.64 761.04 756.69 768.42 -0.39%
EPS 27.40 31.10 39.92 10.88 16.01 12.36 8.72 114.38%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 3.01 3.09 3.06 2.99 3.04 3.06 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 95,909
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.28 57.89 57.39 59.73 58.83 58.49 59.39 0.99%
EPS 2.16 2.41 3.08 0.84 1.24 0.96 0.67 118.07%
DPS 0.53 0.00 0.00 0.77 0.52 0.00 0.00 -
NAPS 0.2375 0.2395 0.2366 0.2311 0.235 0.2365 0.2334 1.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.05 0.98 0.81 0.73 0.74 0.71 0.75 -
P/RPS 0.14 0.13 0.11 0.09 0.10 0.09 0.10 25.12%
P/EPS 3.83 3.15 2.03 6.71 4.62 5.74 8.60 -41.65%
EY 26.10 31.73 49.23 14.91 21.64 17.41 11.63 71.32%
DY 6.35 0.00 0.00 13.70 9.01 0.00 0.00 -
P/NAPS 0.35 0.32 0.26 0.24 0.24 0.23 0.25 25.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 -
Price 1.11 1.02 0.90 0.79 0.70 0.71 0.76 -
P/RPS 0.15 0.14 0.12 0.10 0.09 0.09 0.10 31.00%
P/EPS 4.05 3.28 2.26 7.26 4.37 5.74 8.72 -39.99%
EY 24.68 30.49 44.31 13.78 22.88 17.41 11.47 66.59%
DY 6.01 0.00 0.00 12.66 9.52 0.00 0.00 -
P/NAPS 0.37 0.33 0.29 0.26 0.23 0.23 0.25 29.83%

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