[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 127.27%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 572,067 291,017 1,031,183 741,775 444,426 220,992 794,226 -19.66%
PBT 48,673 36,056 63,985 36,314 17,314 12,768 43,482 7.81%
Tax -11,756 -8,764 -10,676 -8,318 -4,912 -3,147 -10,606 7.11%
NP 36,917 27,292 53,309 27,996 12,402 9,621 32,876 8.04%
-
NP to SH 34,470 24,611 46,591 24,379 10,727 8,402 28,301 14.06%
-
Tax Rate 24.15% 24.31% 16.69% 22.91% 28.37% 24.65% 24.39% -
Total Cost 535,150 263,725 977,874 713,779 432,024 211,371 761,350 -20.96%
-
Net Worth 360,632 366,042 344,563 329,965 316,063 319,572 296,231 14.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 21,401 5,339 - - 9,940 -
Div Payout % - - 45.93% 21.90% - - 35.12% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 360,632 366,042 344,563 329,965 316,063 319,572 296,231 14.02%
NOSH 107,651 107,659 107,007 106,784 106,418 105,818 99,406 5.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.45% 9.38% 5.17% 3.77% 2.79% 4.35% 4.14% -
ROE 9.56% 6.72% 13.52% 7.39% 3.39% 2.63% 9.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 531.41 270.31 963.66 694.64 417.62 208.84 798.97 -23.82%
EPS 32.02 22.86 43.54 22.83 10.08 7.94 28.47 8.15%
DPS 0.00 0.00 20.00 5.00 0.00 0.00 10.00 -
NAPS 3.35 3.40 3.22 3.09 2.97 3.02 2.98 8.12%
Adjusted Per Share Value based on latest NOSH - 107,665
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.17 23.49 83.22 59.86 35.87 17.83 64.09 -19.65%
EPS 2.78 1.99 3.76 1.97 0.87 0.68 2.28 14.14%
DPS 0.00 0.00 1.73 0.43 0.00 0.00 0.80 -
NAPS 0.291 0.2954 0.2781 0.2663 0.2551 0.2579 0.2391 14.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.54 1.48 1.38 1.42 1.40 1.10 1.14 -
P/RPS 0.29 0.55 0.14 0.20 0.34 0.53 0.14 62.56%
P/EPS 4.81 6.47 3.17 6.22 13.89 13.85 4.00 13.09%
EY 20.79 15.45 31.55 16.08 7.20 7.22 24.97 -11.50%
DY 0.00 0.00 14.49 3.52 0.00 0.00 8.77 -
P/NAPS 0.46 0.44 0.43 0.46 0.47 0.36 0.38 13.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 -
Price 1.52 1.51 1.59 1.35 1.51 1.17 1.05 -
P/RPS 0.29 0.56 0.16 0.19 0.36 0.56 0.13 70.81%
P/EPS 4.75 6.61 3.65 5.91 14.98 14.74 3.69 18.35%
EY 21.07 15.14 27.38 16.91 6.68 6.79 27.11 -15.48%
DY 0.00 0.00 12.58 3.70 0.00 0.00 9.52 -
P/NAPS 0.45 0.44 0.49 0.44 0.51 0.39 0.35 18.25%

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