[MFLOUR] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -98.27%
YoY- -161.93%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 741,775 560,203 546,783 475,023 447,000 425,269 412,256 10.28%
PBT 36,314 29,419 20,179 -3,994 7,184 6,265 19,054 11.34%
Tax -8,318 -6,165 -4,922 1,928 -3,848 -5,131 -7,528 1.67%
NP 27,996 23,254 15,257 -2,066 3,336 1,134 11,526 15.93%
-
NP to SH 24,379 20,095 11,505 -2,066 3,336 1,134 11,526 13.29%
-
Tax Rate 22.91% 20.96% 24.39% - 53.56% 81.90% 39.51% -
Total Cost 713,779 536,949 531,526 477,089 443,664 424,135 400,730 10.09%
-
Net Worth 329,965 294,335 291,217 262,554 278,980 281,399 285,629 2.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,339 4,889 4,789 - - - - -
Div Payout % 21.90% 24.33% 41.63% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 329,965 294,335 291,217 262,554 278,980 281,399 285,629 2.43%
NOSH 106,784 97,785 95,795 86,083 84,030 83,999 84,008 4.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.77% 4.15% 2.79% -0.43% 0.75% 0.27% 2.80% -
ROE 7.39% 6.83% 3.95% -0.79% 1.20% 0.40% 4.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 694.64 572.89 570.78 551.82 531.95 506.27 490.73 5.95%
EPS 22.83 20.55 12.01 -2.40 3.97 1.35 13.72 8.85%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.01 3.04 3.05 3.32 3.35 3.40 -1.58%
Adjusted Per Share Value based on latest NOSH - 86,050
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.86 45.21 44.13 38.33 36.07 34.32 33.27 10.27%
EPS 1.97 1.62 0.93 -0.17 0.27 0.09 0.93 13.31%
DPS 0.43 0.39 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.2663 0.2375 0.235 0.2119 0.2251 0.2271 0.2305 2.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.42 1.05 0.74 0.82 0.90 0.87 0.84 -
P/RPS 0.20 0.18 0.13 0.15 0.17 0.17 0.17 2.74%
P/EPS 6.22 5.11 6.16 -34.17 22.67 64.44 6.12 0.27%
EY 16.08 19.57 16.23 -2.93 4.41 1.55 16.33 -0.25%
DY 3.52 4.76 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.24 0.27 0.27 0.26 0.25 10.69%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 20/11/06 15/11/05 23/11/04 21/11/03 29/11/02 29/11/01 -
Price 1.35 1.11 0.70 0.80 0.93 0.89 0.94 -
P/RPS 0.19 0.19 0.12 0.14 0.17 0.18 0.19 0.00%
P/EPS 5.91 5.40 5.83 -33.33 23.43 65.93 6.85 -2.42%
EY 16.91 18.51 17.16 -3.00 4.27 1.52 14.60 2.47%
DY 3.70 4.50 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.23 0.26 0.28 0.27 0.28 7.82%

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