[MFLOUR] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -15.83%
YoY- -37.69%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 565,228 571,228 565,459 551,525 558,215 561,828 565,354 -0.01%
PBT 18,664 13,319 16,219 23,413 26,108 25,013 25,496 -18.72%
Tax -8,651 -8,973 -10,009 -11,008 -11,370 -9,011 -8,700 -0.37%
NP 10,013 4,346 6,210 12,405 14,738 16,002 16,796 -29.09%
-
NP to SH 10,013 4,346 6,210 12,405 14,738 16,002 16,796 -29.09%
-
Tax Rate 46.35% 67.37% 61.71% 47.02% 43.55% 36.03% 34.12% -
Total Cost 555,215 566,882 559,249 539,120 543,477 545,826 548,558 0.80%
-
Net Worth 252,019 280,761 288,551 290,422 252,173 285,984 282,210 -7.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 8,405 8,405 8,405 8,405 - - -
Div Payout % - 193.41% 135.36% 67.76% 57.03% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 252,019 280,761 288,551 290,422 252,173 285,984 282,210 -7.24%
NOSH 84,006 83,809 84,125 83,937 84,057 84,113 83,991 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.77% 0.76% 1.10% 2.25% 2.64% 2.85% 2.97% -
ROE 3.97% 1.55% 2.15% 4.27% 5.84% 5.60% 5.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 672.84 681.58 672.16 657.07 664.08 667.94 673.11 -0.02%
EPS 11.92 5.19 7.38 14.78 17.53 19.02 20.00 -29.11%
DPS 0.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 3.00 3.35 3.43 3.46 3.00 3.40 3.36 -7.25%
Adjusted Per Share Value based on latest NOSH - 83,937
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.61 46.10 45.63 44.51 45.05 45.34 45.62 -0.01%
EPS 0.81 0.35 0.50 1.00 1.19 1.29 1.36 -29.14%
DPS 0.00 0.68 0.68 0.68 0.68 0.00 0.00 -
NAPS 0.2034 0.2266 0.2329 0.2344 0.2035 0.2308 0.2277 -7.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.87 0.87 0.98 1.01 0.93 0.84 0.92 -
P/RPS 0.13 0.13 0.15 0.15 0.14 0.13 0.14 -4.80%
P/EPS 7.30 16.78 13.28 6.83 5.30 4.42 4.60 35.93%
EY 13.70 5.96 7.53 14.63 18.85 22.65 21.74 -26.43%
DY 0.00 11.49 10.20 9.90 10.75 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.29 0.31 0.25 0.27 4.86%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 21/05/02 22/02/02 29/11/01 28/08/01 -
Price 0.89 0.89 0.95 1.03 0.94 0.94 0.93 -
P/RPS 0.13 0.13 0.14 0.16 0.14 0.14 0.14 -4.80%
P/EPS 7.47 17.16 12.87 6.97 5.36 4.94 4.65 37.04%
EY 13.39 5.83 7.77 14.35 18.65 20.24 21.50 -27.00%
DY 0.00 11.24 10.53 9.71 10.64 0.00 0.00 -
P/NAPS 0.30 0.27 0.28 0.30 0.31 0.28 0.28 4.69%

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