[MFLOUR] QoQ Cumulative 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- 40.84%
YoY- 171.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 741,775 444,426 220,992 794,226 560,203 358,653 177,784 158.94%
PBT 36,314 17,314 12,768 43,482 29,419 22,101 13,344 94.80%
Tax -8,318 -4,912 -3,147 -10,606 -6,165 -4,776 -2,507 122.29%
NP 27,996 12,402 9,621 32,876 23,254 17,325 10,837 88.16%
-
NP to SH 24,379 10,727 8,402 28,301 20,095 14,932 9,553 86.63%
-
Tax Rate 22.91% 28.37% 24.65% 24.39% 20.96% 21.61% 18.79% -
Total Cost 713,779 432,024 211,371 761,350 536,949 341,328 166,947 163.19%
-
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 5,339 - - 9,940 4,889 - - -
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 7.39% 3.39% 2.63% 9.55% 6.83% 5.03% 3.26% -
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 694.64 417.62 208.84 798.97 572.89 373.50 185.54 140.91%
EPS 22.83 10.08 7.94 28.47 20.55 15.55 9.98 73.52%
DPS 5.00 0.00 0.00 10.00 5.00 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 59.86 35.87 17.83 64.09 45.21 28.94 14.35 158.90%
EPS 1.97 0.87 0.68 2.28 1.62 1.21 0.77 86.95%
DPS 0.43 0.00 0.00 0.80 0.39 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 0.20 0.34 0.53 0.14 0.18 0.26 0.44 -40.85%
P/EPS 6.22 13.89 13.85 4.00 5.11 6.30 8.12 -16.26%
EY 16.08 7.20 7.22 24.97 19.57 15.87 12.31 19.47%
DY 3.52 0.00 0.00 8.77 4.76 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 0.19 0.36 0.56 0.13 0.19 0.27 0.49 -46.79%
P/EPS 5.91 14.98 14.74 3.69 5.40 6.56 9.03 -24.59%
EY 16.91 6.68 6.79 27.11 18.51 15.25 11.08 32.52%
DY 3.70 0.00 0.00 9.52 4.50 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