[MFLOUR] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 71.61%
YoY- 673.21%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 794,226 753,505 736,373 733,871 740,085 721,243 698,868 8.87%
PBT 43,482 31,542 33,089 30,987 22,302 18,884 8,596 193.80%
Tax -10,606 -8,218 -8,294 -7,582 -6,975 -7,256 -5,392 56.79%
NP 32,876 23,324 24,795 23,405 15,327 11,628 3,204 370.19%
-
NP to SH 28,301 19,015 19,438 17,890 10,425 7,876 1,266 689.07%
-
Tax Rate 24.39% 26.05% 25.07% 24.47% 31.28% 38.42% 62.73% -
Total Cost 761,350 730,181 711,578 710,466 724,758 709,615 695,664 6.18%
-
Net Worth 311,514 304,121 297,869 293,201 318,418 291,276 293,071 4.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,278 9,847 9,586 9,586 9,586 13,682 8,891 10.11%
Div Payout % 36.32% 51.79% 49.32% 53.58% 91.95% 173.72% 702.35% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 311,514 304,121 297,869 293,201 318,418 291,276 293,071 4.14%
NOSH 104,535 101,037 96,397 95,817 95,909 95,814 95,775 5.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.14% 3.10% 3.37% 3.19% 2.07% 1.61% 0.46% -
ROE 9.08% 6.25% 6.53% 6.10% 3.27% 2.70% 0.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 759.77 745.77 763.89 765.91 771.65 752.75 729.70 2.72%
EPS 27.07 18.82 20.16 18.67 10.87 8.22 1.32 645.10%
DPS 9.83 9.75 10.00 10.00 10.00 14.28 9.28 3.90%
NAPS 2.98 3.01 3.09 3.06 3.32 3.04 3.06 -1.74%
Adjusted Per Share Value based on latest NOSH - 95,817
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.09 60.81 59.43 59.22 59.73 58.20 56.40 8.86%
EPS 2.28 1.53 1.57 1.44 0.84 0.64 0.10 699.49%
DPS 0.83 0.79 0.77 0.77 0.77 1.10 0.72 9.91%
NAPS 0.2514 0.2454 0.2404 0.2366 0.257 0.2351 0.2365 4.14%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.14 1.05 0.98 0.81 0.73 0.74 0.71 -
P/RPS 0.15 0.14 0.13 0.11 0.09 0.10 0.10 30.94%
P/EPS 4.21 5.58 4.86 4.34 6.72 9.00 53.71 -81.59%
EY 23.75 17.92 20.58 23.05 14.89 11.11 1.86 443.77%
DY 8.63 9.28 10.20 12.35 13.70 19.30 13.08 -24.15%
P/NAPS 0.38 0.35 0.32 0.26 0.22 0.24 0.23 39.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 -
Price 1.05 1.11 1.02 0.90 0.79 0.70 0.71 -
P/RPS 0.14 0.15 0.13 0.12 0.10 0.09 0.10 25.06%
P/EPS 3.88 5.90 5.06 4.82 7.27 8.52 53.71 -82.57%
EY 25.78 16.95 19.77 20.75 13.76 11.74 1.86 474.24%
DY 9.36 8.78 9.80 11.11 12.66 20.40 13.08 -19.94%
P/NAPS 0.35 0.37 0.33 0.29 0.24 0.23 0.23 32.19%

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