[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.2%
YoY- -441.64%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 888,852 717,306 724,730 625,960 576,500 559,970 545,482 8.47%
PBT 34,628 44,202 22,628 -5,142 6,514 6,026 25,804 5.02%
Tax -9,824 -9,552 -6,914 3,058 -5,904 -6,026 -9,296 0.92%
NP 24,804 34,650 15,714 -2,084 610 0 16,508 7.01%
-
NP to SH 21,454 29,864 11,838 -2,084 610 -548 16,508 4.46%
-
Tax Rate 28.37% 21.61% 30.56% - 90.64% 100.00% 36.03% -
Total Cost 864,048 682,656 709,016 628,044 575,890 559,970 528,974 8.51%
-
Net Worth 316,063 296,719 293,076 275,625 287,208 284,793 282,417 1.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 316,063 296,719 293,076 275,625 287,208 284,793 282,417 1.89%
NOSH 106,418 96,025 95,776 84,032 84,722 83,030 84,052 4.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.79% 4.83% 2.17% -0.33% 0.11% 0.00% 3.03% -
ROE 6.79% 10.06% 4.04% -0.76% 0.21% -0.19% 5.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 835.24 746.99 756.69 744.90 680.46 674.42 648.97 4.29%
EPS 20.16 31.10 12.36 -2.48 0.72 -0.66 19.64 0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.09 3.06 3.28 3.39 3.43 3.36 -2.03%
Adjusted Per Share Value based on latest NOSH - 84,242
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 71.73 57.89 58.49 50.52 46.52 45.19 44.02 8.47%
EPS 1.73 2.41 0.96 -0.17 0.05 -0.04 1.33 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2395 0.2365 0.2224 0.2318 0.2298 0.2279 1.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.40 0.98 0.71 0.88 0.89 0.98 0.92 -
P/RPS 0.17 0.13 0.09 0.12 0.13 0.15 0.14 3.28%
P/EPS 6.94 3.15 5.74 -35.48 123.61 -148.48 4.68 6.78%
EY 14.40 31.73 17.41 -2.82 0.81 -0.67 21.35 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.23 0.27 0.26 0.29 0.27 9.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 29/08/06 18/08/05 25/08/04 25/08/03 30/08/02 28/08/01 -
Price 1.51 1.02 0.71 0.83 0.95 0.95 0.93 -
P/RPS 0.18 0.14 0.09 0.11 0.14 0.14 0.14 4.27%
P/EPS 7.49 3.28 5.74 -33.47 131.94 -143.94 4.74 7.92%
EY 13.35 30.49 17.41 -2.99 0.76 -0.69 21.12 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.23 0.25 0.28 0.28 0.28 10.50%

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