[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.63%
YoY- 171.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 989,033 888,852 883,968 794,226 746,937 717,306 711,136 24.57%
PBT 48,418 34,628 51,072 43,482 39,225 44,202 53,376 -6.28%
Tax -11,090 -9,824 -12,588 -10,606 -8,220 -9,552 -10,028 6.93%
NP 37,328 24,804 38,484 32,876 31,005 34,650 43,348 -9.47%
-
NP to SH 32,505 21,454 33,608 28,301 26,793 29,864 38,212 -10.21%
-
Tax Rate 22.90% 28.37% 24.65% 24.39% 20.96% 21.61% 18.79% -
Total Cost 951,705 864,048 845,484 761,350 715,932 682,656 667,788 26.61%
-
Net Worth 329,965 316,063 319,572 296,231 294,335 296,719 293,201 8.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,118 - - 9,940 6,519 - - -
Div Payout % 21.90% - - 35.12% 24.33% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 329,965 316,063 319,572 296,231 294,335 296,719 293,201 8.18%
NOSH 106,784 106,418 105,818 99,406 97,785 96,025 95,817 7.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.77% 2.79% 4.35% 4.14% 4.15% 4.83% 6.10% -
ROE 9.85% 6.79% 10.52% 9.55% 9.10% 10.06% 13.03% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 926.19 835.24 835.36 798.97 763.85 746.99 742.18 15.89%
EPS 30.44 20.16 31.76 28.47 27.40 31.10 39.92 -16.52%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 3.09 2.97 3.02 2.98 3.01 3.09 3.06 0.65%
Adjusted Per Share Value based on latest NOSH - 104,535
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.82 71.73 71.34 64.09 60.28 57.89 57.39 24.57%
EPS 2.62 1.73 2.71 2.28 2.16 2.41 3.08 -10.21%
DPS 0.57 0.00 0.00 0.80 0.53 0.00 0.00 -
NAPS 0.2663 0.2551 0.2579 0.2391 0.2375 0.2395 0.2366 8.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.40 1.10 1.14 1.05 0.98 0.81 -
P/RPS 0.15 0.17 0.13 0.14 0.14 0.13 0.11 22.94%
P/EPS 4.66 6.94 3.46 4.00 3.83 3.15 2.03 73.92%
EY 21.44 14.40 28.87 24.97 26.10 31.73 49.23 -42.51%
DY 4.69 0.00 0.00 8.77 6.35 0.00 0.00 -
P/NAPS 0.46 0.47 0.36 0.38 0.35 0.32 0.26 46.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 -
Price 1.35 1.51 1.17 1.05 1.11 1.02 0.90 -
P/RPS 0.15 0.18 0.14 0.13 0.15 0.14 0.12 16.02%
P/EPS 4.43 7.49 3.68 3.69 4.05 3.28 2.26 56.56%
EY 22.55 13.35 27.15 27.11 24.68 30.49 44.31 -36.23%
DY 4.94 0.00 0.00 9.52 6.01 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.35 0.37 0.33 0.29 32.00%

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