[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.75%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,031,183 989,033 888,852 883,968 794,226 746,937 717,306 27.29%
PBT 63,985 48,418 34,628 51,072 43,482 39,225 44,202 27.87%
Tax -10,676 -11,090 -9,824 -12,588 -10,606 -8,220 -9,552 7.67%
NP 53,309 37,328 24,804 38,484 32,876 31,005 34,650 33.16%
-
NP to SH 46,591 32,505 21,454 33,608 28,301 26,793 29,864 34.40%
-
Tax Rate 16.69% 22.90% 28.37% 24.65% 24.39% 20.96% 21.61% -
Total Cost 977,874 951,705 864,048 845,484 761,350 715,932 682,656 26.99%
-
Net Worth 344,563 329,965 316,063 319,572 296,231 294,335 296,719 10.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 21,401 7,118 - - 9,940 6,519 - -
Div Payout % 45.93% 21.90% - - 35.12% 24.33% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 344,563 329,965 316,063 319,572 296,231 294,335 296,719 10.44%
NOSH 107,007 106,784 106,418 105,818 99,406 97,785 96,025 7.46%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.17% 3.77% 2.79% 4.35% 4.14% 4.15% 4.83% -
ROE 13.52% 9.85% 6.79% 10.52% 9.55% 9.10% 10.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 963.66 926.19 835.24 835.36 798.97 763.85 746.99 18.45%
EPS 43.54 30.44 20.16 31.76 28.47 27.40 31.10 25.06%
DPS 20.00 6.67 0.00 0.00 10.00 6.67 0.00 -
NAPS 3.22 3.09 2.97 3.02 2.98 3.01 3.09 2.77%
Adjusted Per Share Value based on latest NOSH - 105,818
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.22 79.82 71.73 71.34 64.09 60.28 57.89 27.29%
EPS 3.76 2.62 1.73 2.71 2.28 2.16 2.41 34.40%
DPS 1.73 0.57 0.00 0.00 0.80 0.53 0.00 -
NAPS 0.2781 0.2663 0.2551 0.2579 0.2391 0.2375 0.2395 10.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 1.42 1.40 1.10 1.14 1.05 0.98 -
P/RPS 0.14 0.15 0.17 0.13 0.14 0.14 0.13 5.05%
P/EPS 3.17 4.66 6.94 3.46 4.00 3.83 3.15 0.42%
EY 31.55 21.44 14.40 28.87 24.97 26.10 31.73 -0.37%
DY 14.49 4.69 0.00 0.00 8.77 6.35 0.00 -
P/NAPS 0.43 0.46 0.47 0.36 0.38 0.35 0.32 21.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 -
Price 1.59 1.35 1.51 1.17 1.05 1.11 1.02 -
P/RPS 0.16 0.15 0.18 0.14 0.13 0.15 0.14 9.28%
P/EPS 3.65 4.43 7.49 3.68 3.69 4.05 3.28 7.36%
EY 27.38 22.55 13.35 27.15 27.11 24.68 30.49 -6.90%
DY 12.58 4.94 0.00 0.00 9.52 6.01 0.00 -
P/NAPS 0.49 0.44 0.51 0.39 0.35 0.37 0.33 30.05%

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