[MFLOUR] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.39%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 289,408 297,349 223,434 220,992 234,023 201,550 180,869 36.68%
PBT 27,671 19,000 4,546 12,768 14,063 7,318 8,757 114.88%
Tax -2,358 -3,406 -1,765 -3,147 -4,441 -1,389 -2,269 2.59%
NP 25,313 15,594 2,781 9,621 9,622 5,929 6,488 147.21%
-
NP to SH 22,212 13,652 2,325 8,402 8,206 5,163 5,379 156.72%
-
Tax Rate 8.52% 17.93% 38.83% 24.65% 31.58% 18.98% 25.91% -
Total Cost 264,095 281,755 220,653 211,371 224,401 195,621 174,381 31.77%
-
Net Worth 346,692 332,686 318,214 319,572 311,514 304,121 297,869 10.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,150 5,383 - - 5,226 5,051 - -
Div Payout % 72.71% 39.43% - - 63.69% 97.85% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 346,692 332,686 318,214 319,572 311,514 304,121 297,869 10.61%
NOSH 107,668 107,665 107,142 105,818 104,535 101,037 96,397 7.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.75% 5.24% 1.24% 4.35% 4.11% 2.94% 3.59% -
ROE 6.41% 4.10% 0.73% 2.63% 2.63% 1.70% 1.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 268.80 276.18 208.54 208.84 223.87 199.48 187.63 26.99%
EPS 20.63 12.68 2.17 7.94 7.85 5.11 5.59 138.24%
DPS 15.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.22 3.09 2.97 3.02 2.98 3.01 3.09 2.77%
Adjusted Per Share Value based on latest NOSH - 105,818
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.36 24.00 18.03 17.83 18.89 16.27 14.60 36.68%
EPS 1.79 1.10 0.19 0.68 0.66 0.42 0.43 158.10%
DPS 1.30 0.43 0.00 0.00 0.42 0.41 0.00 -
NAPS 0.2798 0.2685 0.2568 0.2579 0.2514 0.2454 0.2404 10.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 1.42 1.40 1.10 1.14 1.05 0.98 -
P/RPS 0.51 0.51 0.67 0.53 0.51 0.53 0.52 -1.28%
P/EPS 6.69 11.20 64.52 13.85 14.52 20.55 17.56 -47.35%
EY 14.95 8.93 1.55 7.22 6.89 4.87 5.69 90.07%
DY 10.87 3.52 0.00 0.00 4.39 4.76 0.00 -
P/NAPS 0.43 0.46 0.47 0.36 0.38 0.35 0.32 21.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 -
Price 1.59 1.35 1.51 1.17 1.05 1.11 1.02 -
P/RPS 0.59 0.49 0.72 0.56 0.47 0.56 0.54 6.06%
P/EPS 7.71 10.65 69.59 14.74 13.38 21.72 18.28 -43.67%
EY 12.97 9.39 1.44 6.79 7.48 4.60 5.47 77.53%
DY 9.43 3.70 0.00 0.00 4.76 4.50 0.00 -
P/NAPS 0.49 0.44 0.51 0.39 0.35 0.37 0.33 30.05%

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