[MFLOUR] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 35.23%
YoY- 71.36%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,158,824 1,101,208 1,031,183 975,798 879,999 837,434 794,226 28.67%
PBT 95,344 87,273 63,985 50,377 38,695 42,906 43,482 68.86%
Tax -17,520 -16,293 -10,676 -12,759 -10,742 -11,246 -10,606 39.78%
NP 77,824 70,980 53,309 37,618 27,953 31,660 32,876 77.71%
-
NP to SH 70,334 62,800 46,591 32,585 24,096 27,150 28,301 83.57%
-
Tax Rate 18.38% 18.67% 16.69% 25.33% 27.76% 26.21% 24.39% -
Total Cost 1,081,000 1,030,228 977,874 938,180 852,046 805,774 761,350 26.35%
-
Net Worth 360,563 366,042 346,692 332,686 318,214 319,572 311,514 10.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 21,533 21,533 21,533 10,610 10,278 10,278 10,278 63.80%
Div Payout % 30.62% 34.29% 46.22% 32.56% 42.66% 37.86% 36.32% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 360,563 366,042 346,692 332,686 318,214 319,572 311,514 10.24%
NOSH 107,631 107,659 107,668 107,665 107,142 105,818 104,535 1.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.72% 6.45% 5.17% 3.86% 3.18% 3.78% 4.14% -
ROE 19.51% 17.16% 13.44% 9.79% 7.57% 8.50% 9.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,076.66 1,022.86 957.74 906.32 821.33 791.39 759.77 26.18%
EPS 65.35 58.33 43.27 30.27 22.49 25.66 27.07 80.05%
DPS 20.00 20.00 20.00 9.85 9.59 9.71 9.83 60.63%
NAPS 3.35 3.40 3.22 3.09 2.97 3.02 2.98 8.12%
Adjusted Per Share Value based on latest NOSH - 107,665
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 93.52 88.87 83.22 78.75 71.02 67.58 64.09 28.67%
EPS 5.68 5.07 3.76 2.63 1.94 2.19 2.28 83.87%
DPS 1.74 1.74 1.74 0.86 0.83 0.83 0.83 63.87%
NAPS 0.291 0.2954 0.2798 0.2685 0.2568 0.2579 0.2514 10.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.54 1.48 1.38 1.42 1.40 1.10 1.14 -
P/RPS 0.14 0.14 0.14 0.16 0.17 0.14 0.15 -4.49%
P/EPS 2.36 2.54 3.19 4.69 6.23 4.29 4.21 -32.03%
EY 42.43 39.41 31.36 21.31 16.06 23.32 23.75 47.28%
DY 12.99 13.51 14.49 6.94 6.85 8.83 8.63 31.37%
P/NAPS 0.46 0.44 0.43 0.46 0.47 0.36 0.38 13.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 -
Price 1.52 1.51 1.59 1.35 1.51 1.17 1.05 -
P/RPS 0.14 0.15 0.17 0.15 0.18 0.15 0.14 0.00%
P/EPS 2.33 2.59 3.67 4.46 6.71 4.56 3.88 -28.84%
EY 42.99 38.63 27.22 22.42 14.89 21.93 25.78 40.66%
DY 13.16 13.25 12.58 7.30 6.35 8.30 9.36 25.52%
P/NAPS 0.45 0.44 0.49 0.44 0.51 0.39 0.35 18.25%

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