[MFLOUR] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -144.5%
YoY- -121.91%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 883,968 711,136 735,992 599,008 564,496 570,032 596,792 6.76%
PBT 51,072 53,376 18,636 -2,668 19,248 17,668 28,448 10.23%
Tax -12,588 -10,028 -7,600 724 -10,376 -9,140 -10,584 2.93%
NP 38,484 43,348 11,036 -1,944 8,872 8,528 17,864 13.63%
-
NP to SH 33,608 38,212 8,352 -1,944 8,872 8,528 17,864 11.10%
-
Tax Rate 24.65% 18.79% 40.78% - 53.91% 51.73% 37.20% -
Total Cost 845,484 667,788 724,956 600,952 555,624 561,504 578,928 6.51%
-
Net Worth 319,572 293,201 289,255 280,706 293,212 290,422 278,705 2.30%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 319,572 293,201 289,255 280,706 293,212 290,422 278,705 2.30%
NOSH 105,818 95,817 95,779 83,793 84,015 83,937 83,947 3.93%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.35% 6.10% 1.50% -0.32% 1.57% 1.50% 2.99% -
ROE 10.52% 13.03% 2.89% -0.69% 3.03% 2.94% 6.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 835.36 742.18 768.42 714.87 671.90 679.12 710.91 2.72%
EPS 31.76 39.92 8.72 -2.32 10.56 10.16 21.28 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.06 3.02 3.35 3.49 3.46 3.32 -1.56%
Adjusted Per Share Value based on latest NOSH - 83,793
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 71.34 57.39 59.39 48.34 45.55 46.00 48.16 6.76%
EPS 2.71 3.08 0.67 -0.16 0.72 0.69 1.44 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2366 0.2334 0.2265 0.2366 0.2344 0.2249 2.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.10 0.81 0.75 0.94 0.85 1.01 0.88 -
P/RPS 0.13 0.11 0.10 0.13 0.13 0.15 0.12 1.34%
P/EPS 3.46 2.03 8.60 -40.52 8.05 9.94 4.14 -2.94%
EY 28.87 49.23 11.63 -2.47 12.42 10.06 24.18 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.25 0.28 0.24 0.29 0.27 4.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 23/05/06 30/05/05 28/05/04 23/05/03 21/05/02 30/05/01 -
Price 1.17 0.90 0.76 0.90 0.87 1.03 0.89 -
P/RPS 0.14 0.12 0.10 0.13 0.13 0.15 0.13 1.24%
P/EPS 3.68 2.26 8.72 -38.79 8.24 10.14 4.18 -2.09%
EY 27.15 44.31 11.47 -2.58 12.14 9.86 23.91 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.25 0.27 0.25 0.30 0.27 6.31%

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