[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 34.58%
YoY- 74.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 444,426 220,992 794,226 560,203 358,653 177,784 740,085 -28.88%
PBT 17,314 12,768 43,482 29,419 22,101 13,344 21,780 -14.22%
Tax -4,912 -3,147 -10,606 -6,165 -4,776 -2,507 -6,453 -16.67%
NP 12,402 9,621 32,876 23,254 17,325 10,837 15,327 -13.19%
-
NP to SH 10,727 8,402 28,301 20,095 14,932 9,553 10,425 1.92%
-
Tax Rate 28.37% 24.65% 24.39% 20.96% 21.61% 18.79% 29.63% -
Total Cost 432,024 211,371 761,350 536,949 341,328 166,947 724,758 -29.23%
-
Net Worth 316,063 319,572 296,231 294,335 296,719 293,201 286,400 6.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,940 4,889 - - 9,578 -
Div Payout % - - 35.12% 24.33% - - 91.88% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 316,063 319,572 296,231 294,335 296,719 293,201 286,400 6.81%
NOSH 106,418 105,818 99,406 97,785 96,025 95,817 95,786 7.28%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.79% 4.35% 4.14% 4.15% 4.83% 6.10% 2.07% -
ROE 3.39% 2.63% 9.55% 6.83% 5.03% 3.26% 3.64% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 417.62 208.84 798.97 572.89 373.50 185.54 772.64 -33.72%
EPS 10.08 7.94 28.47 20.55 15.55 9.98 10.88 -4.97%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 2.97 3.02 2.98 3.01 3.09 3.06 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 101,037
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.87 17.83 64.09 45.21 28.94 14.35 59.73 -28.88%
EPS 0.87 0.68 2.28 1.62 1.21 0.77 0.84 2.37%
DPS 0.00 0.00 0.80 0.39 0.00 0.00 0.77 -
NAPS 0.2551 0.2579 0.2391 0.2375 0.2395 0.2366 0.2311 6.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.10 1.14 1.05 0.98 0.81 0.73 -
P/RPS 0.34 0.53 0.14 0.18 0.26 0.44 0.09 143.15%
P/EPS 13.89 13.85 4.00 5.11 6.30 8.12 6.71 62.64%
EY 7.20 7.22 24.97 19.57 15.87 12.31 14.91 -38.53%
DY 0.00 0.00 8.77 4.76 0.00 0.00 13.70 -
P/NAPS 0.47 0.36 0.38 0.35 0.32 0.26 0.24 56.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 -
Price 1.51 1.17 1.05 1.11 1.02 0.90 0.79 -
P/RPS 0.36 0.56 0.13 0.19 0.27 0.49 0.10 135.44%
P/EPS 14.98 14.74 3.69 5.40 6.56 9.03 7.26 62.29%
EY 6.68 6.79 27.11 18.51 15.25 11.08 13.78 -38.37%
DY 0.00 0.00 9.52 4.50 0.00 0.00 12.66 -
P/NAPS 0.51 0.39 0.35 0.37 0.33 0.29 0.26 56.89%

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