[MFLOUR] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.02%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 301,866 316,146 297,349 201,550 184,418 162,043 158,750 11.29%
PBT 35,635 23,383 19,000 7,318 8,865 -1,423 3,927 44.37%
Tax -7,535 -5,774 -3,406 -1,389 -1,465 399 -896 42.55%
NP 28,100 17,609 15,594 5,929 7,400 -1,024 3,031 44.89%
-
NP to SH 24,630 15,482 13,652 5,163 5,586 -1,024 3,031 41.74%
-
Tax Rate 21.14% 24.69% 17.93% 18.98% 16.53% - 22.82% -
Total Cost 273,766 298,537 281,755 195,621 177,018 163,067 155,719 9.85%
-
Net Worth 412,294 386,511 332,686 304,121 291,276 262,453 278,751 6.73%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 5,382 5,383 5,383 5,051 4,790 - - -
Div Payout % 21.85% 34.77% 39.43% 97.85% 85.76% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 412,294 386,511 332,686 304,121 291,276 262,453 278,751 6.73%
NOSH 107,648 107,663 107,665 101,037 95,814 86,050 83,961 4.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.31% 5.57% 5.24% 2.94% 4.01% -0.63% 1.91% -
ROE 5.97% 4.01% 4.10% 1.70% 1.92% -0.39% 1.09% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 280.42 293.64 276.18 199.48 192.47 188.31 189.08 6.78%
EPS 22.88 14.38 12.68 5.11 5.83 -1.19 3.61 35.99%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 3.83 3.59 3.09 3.01 3.04 3.05 3.32 2.40%
Adjusted Per Share Value based on latest NOSH - 101,037
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.36 25.51 24.00 16.27 14.88 13.08 12.81 11.29%
EPS 1.99 1.25 1.10 0.42 0.45 -0.08 0.24 42.22%
DPS 0.43 0.43 0.43 0.41 0.39 0.00 0.00 -
NAPS 0.3327 0.3119 0.2685 0.2454 0.2351 0.2118 0.225 6.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.57 1.50 1.42 1.05 0.74 0.82 0.90 -
P/RPS 0.56 0.51 0.51 0.53 0.38 0.44 0.48 2.60%
P/EPS 6.86 10.43 11.20 20.55 12.69 -68.91 24.93 -19.33%
EY 14.57 9.59 8.93 4.87 7.88 -1.45 4.01 23.96%
DY 3.18 3.33 3.52 4.76 6.76 0.00 0.00 -
P/NAPS 0.41 0.42 0.46 0.35 0.24 0.27 0.27 7.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 10/11/08 20/11/07 20/11/06 15/11/05 23/11/04 21/11/03 -
Price 1.53 1.33 1.35 1.11 0.70 0.80 0.93 -
P/RPS 0.55 0.45 0.49 0.56 0.36 0.42 0.49 1.94%
P/EPS 6.69 9.25 10.65 21.72 12.01 -67.23 25.76 -20.10%
EY 14.95 10.81 9.39 4.60 8.33 -1.49 3.88 25.18%
DY 3.27 3.76 3.70 4.50 7.14 0.00 0.00 -
P/NAPS 0.40 0.37 0.44 0.37 0.23 0.26 0.28 6.11%

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