[MFLOUR] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.85%
YoY- -18.6%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 733,871 683,729 613,883 563,844 551,525 577,720 598,477 3.45%
PBT 30,987 37 3,155 19,059 23,413 30,039 56,076 -9.40%
Tax -7,582 -2,487 -1,490 -8,961 -11,008 -10,132 -7,117 1.05%
NP 23,405 -2,450 1,665 10,098 12,405 19,907 48,959 -11.56%
-
NP to SH 17,890 -3,121 1,665 10,098 12,405 19,907 48,959 -15.44%
-
Tax Rate 24.47% 6,721.62% 47.23% 47.02% 47.02% 33.73% 12.69% -
Total Cost 710,466 686,179 612,218 553,746 539,120 557,813 549,518 4.37%
-
Net Worth 293,201 289,255 280,706 293,212 290,422 278,705 266,352 1.61%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,586 8,891 - - 8,405 - - -
Div Payout % 53.58% 0.00% - - 67.76% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 293,201 289,255 280,706 293,212 290,422 278,705 266,352 1.61%
NOSH 95,817 95,779 83,793 84,015 83,937 83,947 84,022 2.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.19% -0.36% 0.27% 1.79% 2.25% 3.45% 8.18% -
ROE 6.10% -1.08% 0.59% 3.44% 4.27% 7.14% 18.38% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 765.91 713.86 732.62 671.12 657.07 688.19 712.28 1.21%
EPS 18.67 -3.26 1.99 12.02 14.78 23.71 58.27 -17.27%
DPS 10.00 9.28 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.06 3.02 3.35 3.49 3.46 3.32 3.17 -0.58%
Adjusted Per Share Value based on latest NOSH - 84,015
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.22 55.18 49.54 45.50 44.51 46.62 48.30 3.45%
EPS 1.44 -0.25 0.13 0.81 1.00 1.61 3.95 -15.47%
DPS 0.77 0.72 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.2366 0.2334 0.2265 0.2366 0.2344 0.2249 0.2149 1.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.81 0.75 0.94 0.85 1.01 0.88 1.69 -
P/RPS 0.11 0.11 0.13 0.13 0.15 0.13 0.24 -12.18%
P/EPS 4.34 -23.02 47.31 7.07 6.83 3.71 2.90 6.94%
EY 23.05 -4.34 2.11 14.14 14.63 26.95 34.48 -6.48%
DY 12.35 12.38 0.00 0.00 9.90 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.24 0.29 0.27 0.53 -11.18%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 30/05/05 28/05/04 23/05/03 21/05/02 30/05/01 - -
Price 0.90 0.76 0.90 0.87 1.03 0.89 0.00 -
P/RPS 0.12 0.11 0.12 0.13 0.16 0.13 0.00 -
P/EPS 4.82 -23.32 45.29 7.24 6.97 3.75 0.00 -
EY 20.75 -4.29 2.21 13.82 14.35 26.64 0.00 -
DY 11.11 12.22 0.00 0.00 9.71 0.00 0.00 -
P/NAPS 0.29 0.25 0.27 0.25 0.30 0.27 0.00 -

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