[MFLOUR] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.89%
YoY- 70.56%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 613,883 605,255 586,959 573,493 563,844 565,228 571,228 4.91%
PBT 3,155 8,634 19,583 18,908 19,059 18,664 13,319 -61.68%
Tax -1,490 -4,265 -7,368 -8,316 -8,961 -8,651 -8,973 -69.75%
NP 1,665 4,369 12,215 10,592 10,098 10,013 4,346 -47.21%
-
NP to SH 1,665 4,369 12,215 10,592 10,098 10,013 4,346 -47.21%
-
Tax Rate 47.23% 49.40% 37.62% 43.98% 47.02% 46.35% 67.37% -
Total Cost 612,218 600,886 574,744 562,901 553,746 555,215 566,882 5.25%
-
Net Worth 280,706 251,666 278,751 284,432 293,212 252,019 280,761 -0.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 8,405 -
Div Payout % - - - - - - 193.41% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 280,706 251,666 278,751 284,432 293,212 252,019 280,761 -0.01%
NOSH 83,793 83,888 83,961 83,903 84,015 84,006 83,809 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.27% 0.72% 2.08% 1.85% 1.79% 1.77% 0.76% -
ROE 0.59% 1.74% 4.38% 3.72% 3.44% 3.97% 1.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 732.62 721.50 699.08 683.51 671.12 672.84 681.58 4.92%
EPS 1.99 5.21 14.55 12.62 12.02 11.92 5.19 -47.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 3.35 3.00 3.32 3.39 3.49 3.00 3.35 0.00%
Adjusted Per Share Value based on latest NOSH - 83,903
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.54 48.84 47.37 46.28 45.50 45.61 46.10 4.91%
EPS 0.13 0.35 0.99 0.85 0.81 0.81 0.35 -48.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.2265 0.2031 0.225 0.2295 0.2366 0.2034 0.2266 -0.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 0.93 0.90 0.89 0.85 0.87 0.87 -
P/RPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
P/EPS 47.31 17.86 6.19 7.05 7.07 7.30 16.78 99.44%
EY 2.11 5.60 16.16 14.18 14.14 13.70 5.96 -49.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.49 -
P/NAPS 0.28 0.31 0.27 0.26 0.24 0.29 0.26 5.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 05/03/04 21/11/03 25/08/03 23/05/03 28/02/03 29/11/02 -
Price 0.90 0.95 0.93 0.95 0.87 0.89 0.89 -
P/RPS 0.12 0.13 0.13 0.14 0.13 0.13 0.13 -5.19%
P/EPS 45.29 18.24 6.39 7.53 7.24 7.47 17.16 90.86%
EY 2.21 5.48 15.64 13.29 13.82 13.39 5.83 -47.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.24 -
P/NAPS 0.27 0.32 0.28 0.28 0.25 0.30 0.27 0.00%

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