[MFLOUR] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -4.07%
YoY- 51.76%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,031,183 975,798 879,999 837,434 794,226 753,505 736,373 25.09%
PBT 63,985 50,377 38,695 42,906 43,482 31,542 33,089 55.02%
Tax -10,676 -12,759 -10,742 -11,246 -10,606 -8,218 -8,294 18.27%
NP 53,309 37,618 27,953 31,660 32,876 23,324 24,795 66.34%
-
NP to SH 46,591 32,585 24,096 27,150 28,301 19,015 19,438 78.81%
-
Tax Rate 16.69% 25.33% 27.76% 26.21% 24.39% 26.05% 25.07% -
Total Cost 977,874 938,180 852,046 805,774 761,350 730,181 711,578 23.53%
-
Net Worth 346,692 332,686 318,214 319,572 311,514 304,121 297,869 10.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 21,533 10,610 10,278 10,278 10,278 9,847 9,586 71.26%
Div Payout % 46.22% 32.56% 42.66% 37.86% 36.32% 51.79% 49.32% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 346,692 332,686 318,214 319,572 311,514 304,121 297,869 10.61%
NOSH 107,668 107,665 107,142 105,818 104,535 101,037 96,397 7.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.17% 3.86% 3.18% 3.78% 4.14% 3.10% 3.37% -
ROE 13.44% 9.79% 7.57% 8.50% 9.08% 6.25% 6.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 957.74 906.32 821.33 791.39 759.77 745.77 763.89 16.22%
EPS 43.27 30.27 22.49 25.66 27.07 18.82 20.16 66.16%
DPS 20.00 9.85 9.59 9.71 9.83 9.75 10.00 58.53%
NAPS 3.22 3.09 2.97 3.02 2.98 3.01 3.09 2.77%
Adjusted Per Share Value based on latest NOSH - 105,818
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.22 78.75 71.02 67.58 64.09 60.81 59.43 25.08%
EPS 3.76 2.63 1.94 2.19 2.28 1.53 1.57 78.71%
DPS 1.74 0.86 0.83 0.83 0.83 0.79 0.77 71.94%
NAPS 0.2798 0.2685 0.2568 0.2579 0.2514 0.2454 0.2404 10.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 1.42 1.40 1.10 1.14 1.05 0.98 -
P/RPS 0.14 0.16 0.17 0.14 0.15 0.14 0.13 5.05%
P/EPS 3.19 4.69 6.23 4.29 4.21 5.58 4.86 -24.41%
EY 31.36 21.31 16.06 23.32 23.75 17.92 20.58 32.31%
DY 14.49 6.94 6.85 8.83 8.63 9.28 10.20 26.28%
P/NAPS 0.43 0.46 0.47 0.36 0.38 0.35 0.32 21.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 -
Price 1.59 1.35 1.51 1.17 1.05 1.11 1.02 -
P/RPS 0.17 0.15 0.18 0.15 0.14 0.15 0.13 19.52%
P/EPS 3.67 4.46 6.71 4.56 3.88 5.90 5.06 -19.22%
EY 27.22 22.42 14.89 21.93 25.78 16.95 19.77 23.69%
DY 12.58 7.30 6.35 8.30 9.36 8.78 9.80 18.06%
P/NAPS 0.49 0.44 0.51 0.39 0.35 0.37 0.33 30.05%

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