[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.67%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 291,017 1,031,183 741,775 444,426 220,992 794,226 560,203 -35.35%
PBT 36,056 63,985 36,314 17,314 12,768 43,482 29,419 14.51%
Tax -8,764 -10,676 -8,318 -4,912 -3,147 -10,606 -6,165 26.40%
NP 27,292 53,309 27,996 12,402 9,621 32,876 23,254 11.25%
-
NP to SH 24,611 46,591 24,379 10,727 8,402 28,301 20,095 14.45%
-
Tax Rate 24.31% 16.69% 22.91% 28.37% 24.65% 24.39% 20.96% -
Total Cost 263,725 977,874 713,779 432,024 211,371 761,350 536,949 -37.72%
-
Net Worth 366,042 344,563 329,965 316,063 319,572 296,231 294,335 15.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 21,401 5,339 - - 9,940 4,889 -
Div Payout % - 45.93% 21.90% - - 35.12% 24.33% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 366,042 344,563 329,965 316,063 319,572 296,231 294,335 15.62%
NOSH 107,659 107,007 106,784 106,418 105,818 99,406 97,785 6.61%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.38% 5.17% 3.77% 2.79% 4.35% 4.14% 4.15% -
ROE 6.72% 13.52% 7.39% 3.39% 2.63% 9.55% 6.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 270.31 963.66 694.64 417.62 208.84 798.97 572.89 -39.36%
EPS 22.86 43.54 22.83 10.08 7.94 28.47 20.55 7.35%
DPS 0.00 20.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 3.40 3.22 3.09 2.97 3.02 2.98 3.01 8.45%
Adjusted Per Share Value based on latest NOSH - 107,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.49 83.22 59.86 35.87 17.83 64.09 45.21 -35.34%
EPS 1.99 3.76 1.97 0.87 0.68 2.28 1.62 14.68%
DPS 0.00 1.73 0.43 0.00 0.00 0.80 0.39 -
NAPS 0.2954 0.2781 0.2663 0.2551 0.2579 0.2391 0.2375 15.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.48 1.38 1.42 1.40 1.10 1.14 1.05 -
P/RPS 0.55 0.14 0.20 0.34 0.53 0.14 0.18 110.42%
P/EPS 6.47 3.17 6.22 13.89 13.85 4.00 5.11 17.01%
EY 15.45 31.55 16.08 7.20 7.22 24.97 19.57 -14.56%
DY 0.00 14.49 3.52 0.00 0.00 8.77 4.76 -
P/NAPS 0.44 0.43 0.46 0.47 0.36 0.38 0.35 16.46%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 -
Price 1.51 1.59 1.35 1.51 1.17 1.05 1.11 -
P/RPS 0.56 0.16 0.19 0.36 0.56 0.13 0.19 105.43%
P/EPS 6.61 3.65 5.91 14.98 14.74 3.69 5.40 14.41%
EY 15.14 27.38 16.91 6.68 6.79 27.11 18.51 -12.52%
DY 0.00 12.58 3.70 0.00 0.00 9.52 4.50 -
P/NAPS 0.44 0.49 0.44 0.51 0.39 0.35 0.37 12.23%

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