[MFLOUR] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.81%
YoY- 645.51%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 316,146 297,349 201,550 184,418 162,043 158,750 145,284 13.82%
PBT 23,383 19,000 7,318 8,865 -1,423 3,927 3,252 38.88%
Tax -5,774 -3,406 -1,389 -1,465 399 -896 -1,844 20.93%
NP 17,609 15,594 5,929 7,400 -1,024 3,031 1,408 52.29%
-
NP to SH 15,482 13,652 5,163 5,586 -1,024 3,031 1,408 49.06%
-
Tax Rate 24.69% 17.93% 18.98% 16.53% - 22.82% 56.70% -
Total Cost 298,537 281,755 195,621 177,018 163,067 155,719 143,876 12.92%
-
Net Worth 386,511 332,686 304,121 291,276 262,453 278,751 280,761 5.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,383 5,383 5,051 4,790 - - - -
Div Payout % 34.77% 39.43% 97.85% 85.76% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 386,511 332,686 304,121 291,276 262,453 278,751 280,761 5.46%
NOSH 107,663 107,665 101,037 95,814 86,050 83,961 83,809 4.25%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.57% 5.24% 2.94% 4.01% -0.63% 1.91% 0.97% -
ROE 4.01% 4.10% 1.70% 1.92% -0.39% 1.09% 0.50% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 293.64 276.18 199.48 192.47 188.31 189.08 173.35 9.17%
EPS 14.38 12.68 5.11 5.83 -1.19 3.61 1.68 42.97%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 3.59 3.09 3.01 3.04 3.05 3.32 3.35 1.15%
Adjusted Per Share Value based on latest NOSH - 95,814
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.51 24.00 16.27 14.88 13.08 12.81 11.72 13.82%
EPS 1.25 1.10 0.42 0.45 -0.08 0.24 0.11 49.88%
DPS 0.43 0.43 0.41 0.39 0.00 0.00 0.00 -
NAPS 0.3119 0.2685 0.2454 0.2351 0.2118 0.225 0.2266 5.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.50 1.42 1.05 0.74 0.82 0.90 0.87 -
P/RPS 0.51 0.51 0.53 0.38 0.44 0.48 0.50 0.33%
P/EPS 10.43 11.20 20.55 12.69 -68.91 24.93 51.79 -23.42%
EY 9.59 8.93 4.87 7.88 -1.45 4.01 1.93 30.59%
DY 3.33 3.52 4.76 6.76 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.35 0.24 0.27 0.27 0.26 8.31%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 20/11/07 20/11/06 15/11/05 23/11/04 21/11/03 29/11/02 -
Price 1.33 1.35 1.11 0.70 0.80 0.93 0.89 -
P/RPS 0.45 0.49 0.56 0.36 0.42 0.49 0.51 -2.06%
P/EPS 9.25 10.65 21.72 12.01 -67.23 25.76 52.98 -25.21%
EY 10.81 9.39 4.60 8.33 -1.49 3.88 1.89 33.69%
DY 3.76 3.70 4.50 7.14 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.37 0.23 0.26 0.28 0.27 5.38%

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