[MFLOUR] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.18%
YoY- 141.43%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 879,999 837,434 794,226 753,505 736,373 733,871 740,085 12.27%
PBT 38,695 42,906 43,482 31,542 33,089 30,987 22,302 44.53%
Tax -10,742 -11,246 -10,606 -8,218 -8,294 -7,582 -6,975 33.46%
NP 27,953 31,660 32,876 23,324 24,795 23,405 15,327 49.43%
-
NP to SH 24,096 27,150 28,301 19,015 19,438 17,890 10,425 75.08%
-
Tax Rate 27.76% 26.21% 24.39% 26.05% 25.07% 24.47% 31.28% -
Total Cost 852,046 805,774 761,350 730,181 711,578 710,466 724,758 11.42%
-
Net Worth 318,214 319,572 311,514 304,121 297,869 293,201 318,418 -0.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,278 10,278 10,278 9,847 9,586 9,586 9,586 4.76%
Div Payout % 42.66% 37.86% 36.32% 51.79% 49.32% 53.58% 91.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 318,214 319,572 311,514 304,121 297,869 293,201 318,418 -0.04%
NOSH 107,142 105,818 104,535 101,037 96,397 95,817 95,909 7.68%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.18% 3.78% 4.14% 3.10% 3.37% 3.19% 2.07% -
ROE 7.57% 8.50% 9.08% 6.25% 6.53% 6.10% 3.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 821.33 791.39 759.77 745.77 763.89 765.91 771.65 4.25%
EPS 22.49 25.66 27.07 18.82 20.16 18.67 10.87 62.58%
DPS 9.59 9.71 9.83 9.75 10.00 10.00 10.00 -2.75%
NAPS 2.97 3.02 2.98 3.01 3.09 3.06 3.32 -7.17%
Adjusted Per Share Value based on latest NOSH - 101,037
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.02 67.58 64.09 60.81 59.43 59.22 59.73 12.26%
EPS 1.94 2.19 2.28 1.53 1.57 1.44 0.84 74.99%
DPS 0.83 0.83 0.83 0.79 0.77 0.77 0.77 5.14%
NAPS 0.2568 0.2579 0.2514 0.2454 0.2404 0.2366 0.257 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.10 1.14 1.05 0.98 0.81 0.73 -
P/RPS 0.17 0.14 0.15 0.14 0.13 0.11 0.09 52.98%
P/EPS 6.23 4.29 4.21 5.58 4.86 4.34 6.72 -4.93%
EY 16.06 23.32 23.75 17.92 20.58 23.05 14.89 5.18%
DY 6.85 8.83 8.63 9.28 10.20 12.35 13.70 -37.08%
P/NAPS 0.47 0.36 0.38 0.35 0.32 0.26 0.22 66.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 -
Price 1.51 1.17 1.05 1.11 1.02 0.90 0.79 -
P/RPS 0.18 0.15 0.14 0.15 0.13 0.12 0.10 48.13%
P/EPS 6.71 4.56 3.88 5.90 5.06 4.82 7.27 -5.21%
EY 14.89 21.93 25.78 16.95 19.77 20.75 13.76 5.41%
DY 6.35 8.30 9.36 8.78 9.80 11.11 12.66 -36.95%
P/NAPS 0.51 0.39 0.35 0.37 0.33 0.29 0.24 65.51%

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