[MFLOUR] YoY 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- -84.17%
YoY- -133.78%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 297,349 201,550 184,418 162,043 158,750 145,284 139,515 13.43%
PBT 19,000 7,318 8,865 -1,423 3,927 3,252 6,152 20.66%
Tax -3,406 -1,389 -1,465 399 -896 -1,844 -2,880 2.83%
NP 15,594 5,929 7,400 -1,024 3,031 1,408 3,272 29.70%
-
NP to SH 13,652 5,163 5,586 -1,024 3,031 1,408 3,272 26.86%
-
Tax Rate 17.93% 18.98% 16.53% - 22.82% 56.70% 46.81% -
Total Cost 281,755 195,621 177,018 163,067 155,719 143,876 136,243 12.86%
-
Net Worth 332,686 304,121 291,276 262,453 278,751 280,761 285,984 2.55%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,383 5,051 4,790 - - - - -
Div Payout % 39.43% 97.85% 85.76% - - - - -
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 332,686 304,121 291,276 262,453 278,751 280,761 285,984 2.55%
NOSH 107,665 101,037 95,814 86,050 83,961 83,809 84,113 4.19%
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 5.24% 2.94% 4.01% -0.63% 1.91% 0.97% 2.35% -
ROE 4.10% 1.70% 1.92% -0.39% 1.09% 0.50% 1.14% -
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 276.18 199.48 192.47 188.31 189.08 173.35 165.87 8.86%
EPS 12.68 5.11 5.83 -1.19 3.61 1.68 3.89 21.75%
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 24.00 16.27 14.88 13.08 12.81 11.72 11.26 13.43%
EPS 1.10 0.42 0.45 -0.08 0.24 0.11 0.26 27.16%
DPS 0.43 0.41 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2454 0.2351 0.2118 0.225 0.2266 0.2308 2.55%
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 0.51 0.53 0.38 0.44 0.48 0.50 0.51 0.00%
P/EPS 11.20 20.55 12.69 -68.91 24.93 51.79 21.59 -10.35%
EY 8.93 4.87 7.88 -1.45 4.01 1.93 4.63 11.56%
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 0.49 0.56 0.36 0.42 0.49 0.51 0.57 -2.48%
P/EPS 10.65 21.72 12.01 -67.23 25.76 52.98 24.16 -12.75%
EY 9.39 4.60 8.33 -1.49 3.88 1.89 4.14 14.61%
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