[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 41.74%
YoY- 668.04%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 711,136 740,085 729,044 724,730 735,992 649,483 633,364 8.03%
PBT 53,376 21,780 26,905 22,628 18,636 -5,289 -5,325 -
Tax -10,028 -6,453 -6,562 -6,914 -7,600 -406 2,570 -
NP 43,348 15,327 20,342 15,714 11,036 -5,695 -2,754 -
-
NP to SH 38,212 10,425 15,340 11,838 8,352 -5,695 -2,754 -
-
Tax Rate 18.79% 29.63% 24.39% 30.56% 40.78% - - -
Total Cost 667,788 724,758 708,701 709,016 724,956 655,178 636,118 3.29%
-
Net Worth 293,201 286,400 291,217 293,076 289,255 290,473 262,554 7.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,578 6,386 - - 8,882 - -
Div Payout % - 91.88% 41.63% - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 293,201 286,400 291,217 293,076 289,255 290,473 262,554 7.64%
NOSH 95,817 95,786 95,795 95,776 95,779 88,829 86,083 7.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.10% 2.07% 2.79% 2.17% 1.50% -0.88% -0.43% -
ROE 13.03% 3.64% 5.27% 4.04% 2.89% -1.96% -1.05% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 742.18 772.64 761.04 756.69 768.42 731.15 735.76 0.58%
EPS 39.92 10.88 16.01 12.36 8.72 -6.41 -3.20 -
DPS 0.00 10.00 6.67 0.00 0.00 10.00 0.00 -
NAPS 3.06 2.99 3.04 3.06 3.02 3.27 3.05 0.21%
Adjusted Per Share Value based on latest NOSH - 95,775
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.39 59.73 58.83 58.49 59.39 52.41 51.11 8.03%
EPS 3.08 0.84 1.24 0.96 0.67 -0.46 -0.22 -
DPS 0.00 0.77 0.52 0.00 0.00 0.72 0.00 -
NAPS 0.2366 0.2311 0.235 0.2365 0.2334 0.2344 0.2119 7.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.81 0.73 0.74 0.71 0.75 0.79 0.82 -
P/RPS 0.11 0.09 0.10 0.09 0.10 0.11 0.11 0.00%
P/EPS 2.03 6.71 4.62 5.74 8.60 -12.32 -25.62 -
EY 49.23 14.91 21.64 17.41 11.63 -8.12 -3.90 -
DY 0.00 13.70 9.01 0.00 0.00 12.66 0.00 -
P/NAPS 0.26 0.24 0.24 0.23 0.25 0.24 0.27 -2.48%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 29/03/05 23/11/04 -
Price 0.90 0.79 0.70 0.71 0.76 0.75 0.80 -
P/RPS 0.12 0.10 0.09 0.09 0.10 0.10 0.11 5.97%
P/EPS 2.26 7.26 4.37 5.74 8.72 -11.70 -25.00 -
EY 44.31 13.78 22.88 17.41 11.47 -8.55 -4.00 -
DY 0.00 12.66 9.52 0.00 0.00 13.33 0.00 -
P/NAPS 0.29 0.26 0.23 0.23 0.25 0.23 0.26 7.55%

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