[MFLOUR] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -64.23%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 794,226 740,085 649,483 605,255 565,228 558,215 570,731 5.65%
PBT 43,482 22,302 -5,289 8,634 18,664 26,108 35,132 3.61%
Tax -10,606 -6,975 -406 -4,265 -8,651 -11,370 -11,566 -1.43%
NP 32,876 15,327 -5,695 4,369 10,013 14,738 23,566 5.70%
-
NP to SH 28,301 10,425 -5,695 4,369 10,013 14,738 23,566 3.09%
-
Tax Rate 24.39% 31.28% - 49.40% 46.35% 43.55% 32.92% -
Total Cost 761,350 724,758 655,178 600,886 555,215 543,477 547,165 5.65%
-
Net Worth 311,514 318,418 266,752 251,666 252,019 252,173 270,407 2.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,278 9,586 8,891 - - 8,405 - -
Div Payout % 36.32% 91.95% 0.00% - - 57.03% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 311,514 318,418 266,752 251,666 252,019 252,173 270,407 2.38%
NOSH 104,535 95,909 88,917 83,888 84,006 84,057 83,977 3.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.14% 2.07% -0.88% 0.72% 1.77% 2.64% 4.13% -
ROE 9.08% 3.27% -2.13% 1.74% 3.97% 5.84% 8.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 759.77 771.65 730.43 721.50 672.84 664.08 679.62 1.87%
EPS 27.07 10.87 -6.40 5.21 11.92 17.53 28.06 -0.59%
DPS 9.83 10.00 10.00 0.00 0.00 10.00 0.00 -
NAPS 2.98 3.32 3.00 3.00 3.00 3.00 3.22 -1.28%
Adjusted Per Share Value based on latest NOSH - 83,888
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.09 59.73 52.41 48.84 45.61 45.05 46.06 5.65%
EPS 2.28 0.84 -0.46 0.35 0.81 1.19 1.90 3.08%
DPS 0.83 0.77 0.72 0.00 0.00 0.68 0.00 -
NAPS 0.2514 0.257 0.2153 0.2031 0.2034 0.2035 0.2182 2.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.14 0.73 0.79 0.93 0.87 0.93 1.05 -
P/RPS 0.15 0.09 0.11 0.13 0.13 0.14 0.15 0.00%
P/EPS 4.21 6.72 -12.33 17.86 7.30 5.30 3.74 1.99%
EY 23.75 14.89 -8.11 5.60 13.70 18.85 26.73 -1.94%
DY 8.63 13.70 12.66 0.00 0.00 10.75 0.00 -
P/NAPS 0.38 0.22 0.26 0.31 0.29 0.31 0.33 2.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 29/03/05 05/03/04 28/02/03 22/02/02 28/02/01 -
Price 1.05 0.79 0.75 0.95 0.89 0.94 1.09 -
P/RPS 0.14 0.10 0.10 0.13 0.13 0.14 0.16 -2.19%
P/EPS 3.88 7.27 -11.71 18.24 7.47 5.36 3.88 0.00%
EY 25.78 13.76 -8.54 5.48 13.39 18.65 25.75 0.01%
DY 9.36 12.66 13.33 0.00 0.00 10.64 0.00 -
P/NAPS 0.35 0.24 0.25 0.32 0.30 0.31 0.34 0.48%

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