[MFLOUR] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 45.2%
YoY- -287.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 740,085 721,243 698,868 683,729 649,483 633,278 629,985 11.30%
PBT 22,302 18,884 8,596 37 -5,289 -2,544 2,806 296.76%
Tax -6,975 -7,256 -5,392 -2,487 -406 1,511 216 -
NP 15,327 11,628 3,204 -2,450 -5,695 -1,033 3,022 194.32%
-
NP to SH 10,425 7,876 1,266 -3,121 -5,695 -1,033 3,022 127.79%
-
Tax Rate 31.28% 38.42% 62.73% 6,721.62% - - -7.70% -
Total Cost 724,758 709,615 695,664 686,179 655,178 634,311 626,963 10.11%
-
Net Worth 318,418 291,276 293,071 289,255 266,752 262,453 276,315 9.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,586 13,682 8,891 8,891 8,891 - - -
Div Payout % 91.95% 173.72% 702.35% 0.00% 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 318,418 291,276 293,071 289,255 266,752 262,453 276,315 9.88%
NOSH 95,909 95,814 95,775 95,779 88,917 86,050 84,242 9.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.07% 1.61% 0.46% -0.36% -0.88% -0.16% 0.48% -
ROE 3.27% 2.70% 0.43% -1.08% -2.13% -0.39% 1.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 771.65 752.75 729.70 713.86 730.43 735.94 747.82 2.10%
EPS 10.87 8.22 1.32 -3.26 -6.40 -1.20 3.59 108.87%
DPS 10.00 14.28 9.28 9.28 10.00 0.00 0.00 -
NAPS 3.32 3.04 3.06 3.02 3.00 3.05 3.28 0.80%
Adjusted Per Share Value based on latest NOSH - 95,779
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.73 58.20 56.40 55.18 52.41 51.11 50.84 11.30%
EPS 0.84 0.64 0.10 -0.25 -0.46 -0.08 0.24 129.99%
DPS 0.77 1.10 0.72 0.72 0.72 0.00 0.00 -
NAPS 0.257 0.2351 0.2365 0.2334 0.2153 0.2118 0.223 9.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.74 0.71 0.75 0.79 0.82 0.88 -
P/RPS 0.09 0.10 0.10 0.11 0.11 0.11 0.12 -17.40%
P/EPS 6.72 9.00 53.71 -23.02 -12.33 -68.31 24.53 -57.71%
EY 14.89 11.11 1.86 -4.34 -8.11 -1.46 4.08 136.48%
DY 13.70 19.30 13.08 12.38 12.66 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.25 0.26 0.27 0.27 -12.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 18/08/05 30/05/05 29/03/05 23/11/04 25/08/04 -
Price 0.79 0.70 0.71 0.76 0.75 0.80 0.83 -
P/RPS 0.10 0.09 0.10 0.11 0.10 0.11 0.11 -6.14%
P/EPS 7.27 8.52 53.71 -23.32 -11.71 -66.64 23.14 -53.68%
EY 13.76 11.74 1.86 -4.29 -8.54 -1.50 4.32 116.02%
DY 12.66 20.40 13.08 12.22 13.33 0.00 0.00 -
P/NAPS 0.24 0.23 0.23 0.25 0.25 0.26 0.25 -2.67%

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