[MFLOUR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -119.33%
YoY- 70.24%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 310,565 289,408 234,023 193,302 174,460 158,255 139,959 14.19%
PBT 8,659 27,671 14,063 2,123 -1,295 1,450 12,399 -5.80%
Tax -1,274 -2,358 -4,441 -2,053 -2,334 -417 -3,520 -15.56%
NP 7,385 25,313 9,622 70 -3,629 1,033 8,879 -3.02%
-
NP to SH 8,019 22,212 8,206 -1,080 -3,629 1,033 8,879 -1.68%
-
Tax Rate 14.71% 8.52% 31.58% 96.70% - 28.76% 28.39% -
Total Cost 303,180 264,095 224,401 193,232 178,089 157,222 131,080 14.98%
-
Net Worth 388,571 346,692 311,514 318,418 266,752 251,666 252,019 7.47%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,145 16,150 5,226 4,795 8,891 - - -
Div Payout % 201.34% 72.71% 63.69% 0.00% 0.00% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 388,571 346,692 311,514 318,418 266,752 251,666 252,019 7.47%
NOSH 107,637 107,668 104,535 95,909 88,917 83,888 84,006 4.21%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.38% 8.75% 4.11% 0.04% -2.08% 0.65% 6.34% -
ROE 2.06% 6.41% 2.63% -0.34% -1.36% 0.41% 3.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 288.53 268.80 223.87 201.55 196.20 188.65 166.60 9.57%
EPS 7.45 20.63 7.85 -1.13 -4.01 1.23 10.57 -5.65%
DPS 15.00 15.00 5.00 5.00 10.00 0.00 0.00 -
NAPS 3.61 3.22 2.98 3.32 3.00 3.00 3.00 3.13%
Adjusted Per Share Value based on latest NOSH - 95,909
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.06 23.36 18.89 15.60 14.08 12.77 11.29 14.19%
EPS 0.65 1.79 0.66 -0.09 -0.29 0.08 0.72 -1.68%
DPS 1.30 1.30 0.42 0.39 0.72 0.00 0.00 -
NAPS 0.3136 0.2798 0.2514 0.257 0.2153 0.2031 0.2034 7.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.38 1.38 1.14 0.73 0.79 0.93 0.87 -
P/RPS 0.48 0.51 0.51 0.36 0.40 0.49 0.52 -1.32%
P/EPS 18.52 6.69 14.52 -64.83 -19.36 75.52 8.23 14.45%
EY 5.40 14.95 6.89 -1.54 -5.17 1.32 12.15 -12.63%
DY 10.87 10.87 4.39 6.85 12.66 0.00 0.00 -
P/NAPS 0.38 0.43 0.38 0.22 0.26 0.31 0.29 4.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 28/02/07 27/02/06 29/03/05 05/03/04 28/02/03 -
Price 1.33 1.59 1.05 0.79 0.75 0.95 0.89 -
P/RPS 0.46 0.59 0.47 0.39 0.38 0.50 0.53 -2.33%
P/EPS 17.85 7.71 13.38 -70.16 -18.38 77.15 8.42 13.32%
EY 5.60 12.97 7.48 -1.43 -5.44 1.30 11.88 -11.77%
DY 11.28 9.43 4.76 6.33 13.33 0.00 0.00 -
P/NAPS 0.37 0.49 0.35 0.24 0.25 0.32 0.30 3.55%

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