[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 136.66%
YoY- 529.63%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 740,085 546,783 362,365 183,998 649,483 475,023 312,980 77.21%
PBT 21,780 20,179 11,314 4,659 -5,289 -3,994 -2,571 -
Tax -6,453 -4,922 -3,457 -1,900 -406 1,928 1,529 -
NP 15,327 15,257 7,857 2,759 -5,695 -2,066 -1,042 -
-
NP to SH 10,425 11,505 5,919 2,088 -5,695 -2,066 -1,042 -
-
Tax Rate 29.63% 24.39% 30.56% 40.78% - - - -
Total Cost 724,758 531,526 354,508 181,239 655,178 477,089 314,022 74.37%
-
Net Worth 286,400 291,217 293,076 289,255 290,473 262,554 275,625 2.58%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,578 4,789 - - 8,882 - - -
Div Payout % 91.88% 41.63% - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 286,400 291,217 293,076 289,255 290,473 262,554 275,625 2.58%
NOSH 95,786 95,795 95,776 95,779 88,829 86,083 84,032 9.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.07% 2.79% 2.17% 1.50% -0.88% -0.43% -0.33% -
ROE 3.64% 3.95% 2.02% 0.72% -1.96% -0.79% -0.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 772.64 570.78 378.34 192.11 731.15 551.82 372.45 62.44%
EPS 10.88 12.01 6.18 2.18 -6.41 -2.40 -1.24 -
DPS 10.00 5.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.99 3.04 3.06 3.02 3.27 3.05 3.28 -5.96%
Adjusted Per Share Value based on latest NOSH - 95,779
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.73 44.13 29.24 14.85 52.41 38.33 25.26 77.21%
EPS 0.84 0.93 0.48 0.17 -0.46 -0.17 -0.08 -
DPS 0.77 0.39 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.2311 0.235 0.2365 0.2334 0.2344 0.2119 0.2224 2.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.74 0.71 0.75 0.79 0.82 0.88 -
P/RPS 0.09 0.13 0.19 0.39 0.11 0.15 0.24 -47.90%
P/EPS 6.71 6.16 11.49 34.40 -12.32 -34.17 -70.97 -
EY 14.91 16.23 8.70 2.91 -8.12 -2.93 -1.41 -
DY 13.70 6.76 0.00 0.00 12.66 0.00 0.00 -
P/NAPS 0.24 0.24 0.23 0.25 0.24 0.27 0.27 -7.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 18/08/05 30/05/05 29/03/05 23/11/04 25/08/04 -
Price 0.79 0.70 0.71 0.76 0.75 0.80 0.83 -
P/RPS 0.10 0.12 0.19 0.40 0.10 0.14 0.22 -40.79%
P/EPS 7.26 5.83 11.49 34.86 -11.70 -33.33 -66.94 -
EY 13.78 17.16 8.70 2.87 -8.55 -3.00 -1.49 -
DY 12.66 7.14 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 0.26 0.23 0.23 0.25 0.23 0.26 0.25 2.64%

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