[MFLOUR] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.84%
YoY- 171.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,201,053 1,198,778 1,031,183 794,226 740,085 649,483 605,255 12.08%
PBT 92,034 80,715 63,985 43,482 22,302 -5,289 8,634 48.29%
Tax -19,753 -18,804 -10,676 -10,606 -6,975 -406 -4,265 29.07%
NP 72,281 61,911 53,309 32,876 15,327 -5,695 4,369 59.55%
-
NP to SH 62,879 57,971 46,591 28,301 10,425 -5,695 4,369 55.89%
-
Tax Rate 21.46% 23.30% 16.69% 24.39% 31.28% - 49.40% -
Total Cost 1,128,772 1,136,867 977,874 761,350 724,758 655,178 600,886 11.06%
-
Net Worth 425,235 388,571 346,692 311,514 318,418 266,752 251,666 9.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 21,530 21,528 21,533 10,278 9,586 8,891 - -
Div Payout % 34.24% 37.14% 46.22% 36.32% 91.95% 0.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 425,235 388,571 346,692 311,514 318,418 266,752 251,666 9.12%
NOSH 107,654 107,637 107,668 104,535 95,909 88,917 83,888 4.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.02% 5.16% 5.17% 4.14% 2.07% -0.88% 0.72% -
ROE 14.79% 14.92% 13.44% 9.08% 3.27% -2.13% 1.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,115.65 1,113.72 957.74 759.77 771.65 730.43 721.50 7.52%
EPS 58.41 53.86 43.27 27.07 10.87 -6.40 5.21 49.54%
DPS 20.00 20.00 20.00 9.83 10.00 10.00 0.00 -
NAPS 3.95 3.61 3.22 2.98 3.32 3.00 3.00 4.68%
Adjusted Per Share Value based on latest NOSH - 104,535
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.93 96.74 83.22 64.09 59.73 52.41 48.84 12.09%
EPS 5.07 4.68 3.76 2.28 0.84 -0.46 0.35 56.06%
DPS 1.74 1.74 1.74 0.83 0.77 0.72 0.00 -
NAPS 0.3432 0.3136 0.2798 0.2514 0.257 0.2153 0.2031 9.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.62 1.38 1.38 1.14 0.73 0.79 0.93 -
P/RPS 0.15 0.12 0.14 0.15 0.09 0.11 0.13 2.41%
P/EPS 2.77 2.56 3.19 4.21 6.72 -12.33 17.86 -26.67%
EY 36.05 39.03 31.36 23.75 14.89 -8.11 5.60 36.35%
DY 12.35 14.49 14.49 8.63 13.70 12.66 0.00 -
P/NAPS 0.41 0.38 0.43 0.38 0.22 0.26 0.31 4.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 25/02/09 28/02/08 28/02/07 27/02/06 29/03/05 05/03/04 -
Price 1.63 1.33 1.59 1.05 0.79 0.75 0.95 -
P/RPS 0.15 0.12 0.17 0.14 0.10 0.10 0.13 2.41%
P/EPS 2.79 2.47 3.67 3.88 7.27 -11.71 18.24 -26.84%
EY 35.83 40.49 27.22 25.78 13.76 -8.54 5.48 36.70%
DY 12.27 15.04 12.58 9.36 12.66 13.33 0.00 -
P/NAPS 0.41 0.37 0.49 0.35 0.24 0.25 0.32 4.21%

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