[MFLOUR] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 62.7%
YoY- 170.68%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 459,318 330,025 310,565 289,408 234,023 193,302 174,460 17.49%
PBT 46,310 27,604 8,659 27,671 14,063 2,123 -1,295 -
Tax -12,215 -4,890 -1,274 -2,358 -4,441 -2,053 -2,334 31.74%
NP 34,095 22,714 7,385 25,313 9,622 70 -3,629 -
-
NP to SH 28,462 19,324 8,019 22,212 8,206 -1,080 -3,629 -
-
Tax Rate 26.38% 17.71% 14.71% 8.52% 31.58% 96.70% - -
Total Cost 425,223 307,311 303,180 264,095 224,401 193,232 178,089 15.60%
-
Net Worth 469,343 425,235 388,571 346,692 311,514 318,418 266,752 9.86%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 16,148 16,145 16,150 5,226 4,795 8,891 -
Div Payout % - 83.57% 201.34% 72.71% 63.69% 0.00% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 469,343 425,235 388,571 346,692 311,514 318,418 266,752 9.86%
NOSH 107,647 107,654 107,637 107,668 104,535 95,909 88,917 3.23%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.42% 6.88% 2.38% 8.75% 4.11% 0.04% -2.08% -
ROE 6.06% 4.54% 2.06% 6.41% 2.63% -0.34% -1.36% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 426.69 306.56 288.53 268.80 223.87 201.55 196.20 13.81%
EPS 26.44 17.95 7.45 20.63 7.85 -1.13 -4.01 -
DPS 0.00 15.00 15.00 15.00 5.00 5.00 10.00 -
NAPS 4.36 3.95 3.61 3.22 2.98 3.32 3.00 6.42%
Adjusted Per Share Value based on latest NOSH - 107,668
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 37.07 26.63 25.06 23.36 18.89 15.60 14.08 17.50%
EPS 2.30 1.56 0.65 1.79 0.66 -0.09 -0.29 -
DPS 0.00 1.30 1.30 1.30 0.42 0.39 0.72 -
NAPS 0.3788 0.3432 0.3136 0.2798 0.2514 0.257 0.2153 9.86%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.23 1.62 1.38 1.38 1.14 0.73 0.79 -
P/RPS 0.52 0.53 0.48 0.51 0.51 0.36 0.40 4.46%
P/EPS 8.43 9.03 18.52 6.69 14.52 -64.83 -19.36 -
EY 11.86 11.08 5.40 14.95 6.89 -1.54 -5.17 -
DY 0.00 9.26 10.87 10.87 4.39 6.85 12.66 -
P/NAPS 0.51 0.41 0.38 0.43 0.38 0.22 0.26 11.87%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 19/02/10 25/02/09 28/02/08 28/02/07 27/02/06 29/03/05 -
Price 2.47 1.63 1.33 1.59 1.05 0.79 0.75 -
P/RPS 0.58 0.53 0.46 0.59 0.47 0.39 0.38 7.29%
P/EPS 9.34 9.08 17.85 7.71 13.38 -70.16 -18.38 -
EY 10.70 11.01 5.60 12.97 7.48 -1.43 -5.44 -
DY 0.00 9.20 11.28 9.43 4.76 6.33 13.33 -
P/NAPS 0.57 0.41 0.37 0.49 0.35 0.24 0.25 14.71%

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