[MFLOUR] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 157.54%
YoY- 529.63%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 291,017 220,992 177,784 183,998 149,752 141,124 142,508 12.62%
PBT 36,056 12,768 13,344 4,659 -667 4,812 4,417 41.85%
Tax -8,764 -3,147 -2,507 -1,900 181 -2,594 -2,285 25.08%
NP 27,292 9,621 10,837 2,759 -486 2,218 2,132 52.88%
-
NP to SH 24,611 8,402 9,553 2,088 -486 2,218 2,132 50.27%
-
Tax Rate 24.31% 24.65% 18.79% 40.78% - 53.91% 51.73% -
Total Cost 263,725 211,371 166,947 181,239 150,238 138,906 140,376 11.07%
-
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
NOSH 107,659 105,818 95,817 95,779 83,793 84,015 83,937 4.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.38% 4.35% 6.10% 1.50% -0.32% 1.57% 1.50% -
ROE 6.72% 2.63% 3.26% 0.72% -0.17% 0.76% 0.73% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 270.31 208.84 185.54 192.11 178.72 167.97 169.78 8.05%
EPS 22.86 7.94 9.98 2.18 -0.58 2.64 2.54 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.02 3.06 3.02 3.35 3.49 3.46 -0.29%
Adjusted Per Share Value based on latest NOSH - 95,779
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 23.49 17.83 14.35 14.85 12.09 11.39 11.50 12.62%
EPS 1.99 0.68 0.77 0.17 -0.04 0.18 0.17 50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2579 0.2366 0.2334 0.2265 0.2366 0.2344 3.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.48 1.10 0.81 0.75 0.94 0.85 1.01 -
P/RPS 0.55 0.53 0.44 0.39 0.53 0.51 0.59 -1.16%
P/EPS 6.47 13.85 8.12 34.40 -162.07 32.20 39.76 -26.09%
EY 15.45 7.22 12.31 2.91 -0.62 3.11 2.51 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.26 0.25 0.28 0.24 0.29 7.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 22/05/07 23/05/06 30/05/05 28/05/04 23/05/03 21/05/02 -
Price 1.51 1.17 0.90 0.76 0.90 0.87 1.03 -
P/RPS 0.56 0.56 0.49 0.40 0.50 0.52 0.61 -1.41%
P/EPS 6.61 14.74 9.03 34.86 -155.17 32.95 40.55 -26.06%
EY 15.14 6.79 11.08 2.87 -0.64 3.03 2.47 35.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.29 0.25 0.27 0.25 0.30 6.58%

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