[MFLOUR] YoY Annualized Quarter 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- 246.65%
YoY- 529.63%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,164,068 883,968 711,136 735,992 599,008 564,496 570,032 12.62%
PBT 144,224 51,072 53,376 18,636 -2,668 19,248 17,668 41.85%
Tax -35,056 -12,588 -10,028 -7,600 724 -10,376 -9,140 25.08%
NP 109,168 38,484 43,348 11,036 -1,944 8,872 8,528 52.88%
-
NP to SH 98,444 33,608 38,212 8,352 -1,944 8,872 8,528 50.27%
-
Tax Rate 24.31% 24.65% 18.79% 40.78% - 53.91% 51.73% -
Total Cost 1,054,900 845,484 667,788 724,956 600,952 555,624 561,504 11.07%
-
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
NOSH 107,659 105,818 95,817 95,779 83,793 84,015 83,937 4.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.38% 4.35% 6.10% 1.50% -0.32% 1.57% 1.50% -
ROE 26.89% 10.52% 13.03% 2.89% -0.69% 3.03% 2.94% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,081.25 835.36 742.18 768.42 714.87 671.90 679.12 8.05%
EPS 91.44 31.76 39.92 8.72 -2.32 10.56 10.16 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.02 3.06 3.02 3.35 3.49 3.46 -0.29%
Adjusted Per Share Value based on latest NOSH - 95,779
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 93.94 71.34 57.39 59.39 48.34 45.55 46.00 12.62%
EPS 7.94 2.71 3.08 0.67 -0.16 0.72 0.69 50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2579 0.2366 0.2334 0.2265 0.2366 0.2344 3.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.48 1.10 0.81 0.75 0.94 0.85 1.01 -
P/RPS 0.14 0.13 0.11 0.10 0.13 0.13 0.15 -1.14%
P/EPS 1.62 3.46 2.03 8.60 -40.52 8.05 9.94 -26.07%
EY 61.78 28.87 49.23 11.63 -2.47 12.42 10.06 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.26 0.25 0.28 0.24 0.29 7.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 22/05/07 23/05/06 30/05/05 28/05/04 23/05/03 21/05/02 -
Price 1.51 1.17 0.90 0.76 0.90 0.87 1.03 -
P/RPS 0.14 0.14 0.12 0.10 0.13 0.13 0.15 -1.14%
P/EPS 1.65 3.68 2.26 8.72 -38.79 8.24 10.14 -26.09%
EY 60.56 27.15 44.31 11.47 -2.58 12.14 9.86 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.29 0.25 0.27 0.25 0.30 6.58%

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