[MFLOUR] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -11.25%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,101,208 1,031,183 975,798 879,999 837,434 794,226 753,505 28.75%
PBT 87,273 63,985 50,377 38,695 42,906 43,482 31,542 96.96%
Tax -16,293 -10,676 -12,759 -10,742 -11,246 -10,606 -8,218 57.75%
NP 70,980 53,309 37,618 27,953 31,660 32,876 23,324 109.85%
-
NP to SH 62,800 46,591 32,585 24,096 27,150 28,301 19,015 121.61%
-
Tax Rate 18.67% 16.69% 25.33% 27.76% 26.21% 24.39% 26.05% -
Total Cost 1,030,228 977,874 938,180 852,046 805,774 761,350 730,181 25.77%
-
Net Worth 366,042 346,692 332,686 318,214 319,572 311,514 304,121 13.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 21,533 21,533 10,610 10,278 10,278 10,278 9,847 68.39%
Div Payout % 34.29% 46.22% 32.56% 42.66% 37.86% 36.32% 51.79% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 366,042 346,692 332,686 318,214 319,572 311,514 304,121 13.13%
NOSH 107,659 107,668 107,665 107,142 105,818 104,535 101,037 4.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.45% 5.17% 3.86% 3.18% 3.78% 4.14% 3.10% -
ROE 17.16% 13.44% 9.79% 7.57% 8.50% 9.08% 6.25% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,022.86 957.74 906.32 821.33 791.39 759.77 745.77 23.42%
EPS 58.33 43.27 30.27 22.49 25.66 27.07 18.82 112.43%
DPS 20.00 20.00 9.85 9.59 9.71 9.83 9.75 61.37%
NAPS 3.40 3.22 3.09 2.97 3.02 2.98 3.01 8.45%
Adjusted Per Share Value based on latest NOSH - 107,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 88.87 83.22 78.75 71.02 67.58 64.09 60.81 28.75%
EPS 5.07 3.76 2.63 1.94 2.19 2.28 1.53 122.10%
DPS 1.74 1.74 0.86 0.83 0.83 0.83 0.79 69.20%
NAPS 0.2954 0.2798 0.2685 0.2568 0.2579 0.2514 0.2454 13.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.48 1.38 1.42 1.40 1.10 1.14 1.05 -
P/RPS 0.14 0.14 0.16 0.17 0.14 0.15 0.14 0.00%
P/EPS 2.54 3.19 4.69 6.23 4.29 4.21 5.58 -40.79%
EY 39.41 31.36 21.31 16.06 23.32 23.75 17.92 69.03%
DY 13.51 14.49 6.94 6.85 8.83 8.63 9.28 28.42%
P/NAPS 0.44 0.43 0.46 0.47 0.36 0.38 0.35 16.46%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 -
Price 1.51 1.59 1.35 1.51 1.17 1.05 1.11 -
P/RPS 0.15 0.17 0.15 0.18 0.15 0.14 0.15 0.00%
P/EPS 2.59 3.67 4.46 6.71 4.56 3.88 5.90 -42.21%
EY 38.63 27.22 22.42 14.89 21.93 25.78 16.95 73.09%
DY 13.25 12.58 7.30 6.35 8.30 9.36 8.78 31.53%
P/NAPS 0.44 0.49 0.44 0.51 0.39 0.35 0.37 12.23%

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