[MFLOUR] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -30.02%
YoY- -72.84%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 721,243 633,278 586,959 571,228 561,828 578,036 585,930 -0.22%
PBT 18,884 -2,544 19,583 13,319 25,013 44,055 45,420 0.93%
Tax -7,256 1,511 -7,368 -8,973 -9,011 -9,663 -8,167 0.12%
NP 11,628 -1,033 12,215 4,346 16,002 34,392 37,253 1.24%
-
NP to SH 7,876 -1,033 12,215 4,346 16,002 34,392 37,105 1.66%
-
Tax Rate 38.42% - 37.62% 67.37% 36.03% 21.93% 17.98% -
Total Cost 709,615 634,311 574,744 566,882 545,826 543,644 548,677 -0.27%
-
Net Worth 291,276 262,453 278,751 280,761 285,984 277,227 253,715 -0.14%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 13,682 - - 8,405 - - 1,199 -2.55%
Div Payout % 173.72% - - 193.41% - - 3.23% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 291,276 262,453 278,751 280,761 285,984 277,227 253,715 -0.14%
NOSH 95,814 86,050 83,961 83,809 84,113 84,008 84,011 -0.13%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.61% -0.16% 2.08% 0.76% 2.85% 5.95% 6.36% -
ROE 2.70% -0.39% 4.38% 1.55% 5.60% 12.41% 14.62% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 752.75 735.94 699.08 681.58 667.94 688.07 697.44 -0.08%
EPS 8.22 -1.20 14.55 5.19 19.02 40.94 44.17 1.80%
DPS 14.28 0.00 0.00 10.00 0.00 0.00 1.43 -2.41%
NAPS 3.04 3.05 3.32 3.35 3.40 3.30 3.02 -0.00%
Adjusted Per Share Value based on latest NOSH - 83,809
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 58.20 51.11 47.37 46.10 45.34 46.65 47.28 -0.22%
EPS 0.64 -0.08 0.99 0.35 1.29 2.78 2.99 1.65%
DPS 1.10 0.00 0.00 0.68 0.00 0.00 0.10 -2.51%
NAPS 0.2351 0.2118 0.225 0.2266 0.2308 0.2237 0.2047 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.74 0.82 0.90 0.87 0.84 1.20 0.00 -
P/RPS 0.10 0.11 0.13 0.13 0.13 0.17 0.00 -100.00%
P/EPS 9.00 -68.31 6.19 16.78 4.42 2.93 0.00 -100.00%
EY 11.11 -1.46 16.16 5.96 22.65 34.12 0.00 -100.00%
DY 19.30 0.00 0.00 11.49 0.00 0.00 0.00 -100.00%
P/NAPS 0.24 0.27 0.27 0.26 0.25 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 23/11/04 21/11/03 29/11/02 29/11/01 30/11/00 - -
Price 0.70 0.80 0.93 0.89 0.94 1.15 0.00 -
P/RPS 0.09 0.11 0.13 0.13 0.14 0.17 0.00 -100.00%
P/EPS 8.52 -66.64 6.39 17.16 4.94 2.81 0.00 -100.00%
EY 11.74 -1.50 15.64 5.83 20.24 35.60 0.00 -100.00%
DY 20.40 0.00 0.00 11.24 0.00 0.00 0.00 -100.00%
P/NAPS 0.23 0.26 0.28 0.27 0.28 0.35 0.00 -100.00%

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