[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -32.18%
YoY- -161.93%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 724,730 735,992 649,483 633,364 625,960 599,008 605,255 12.77%
PBT 22,628 18,636 -5,289 -5,325 -5,142 -2,668 8,634 90.20%
Tax -6,914 -7,600 -406 2,570 3,058 724 -4,265 38.03%
NP 15,714 11,036 -5,695 -2,754 -2,084 -1,944 4,369 134.93%
-
NP to SH 11,838 8,352 -5,695 -2,754 -2,084 -1,944 4,369 94.47%
-
Tax Rate 30.56% 40.78% - - - - 49.40% -
Total Cost 709,016 724,956 655,178 636,118 628,044 600,952 600,886 11.67%
-
Net Worth 293,076 289,255 290,473 262,554 275,625 280,706 283,043 2.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,882 - - - 8,398 -
Div Payout % - - 0.00% - - - 192.24% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 293,076 289,255 290,473 262,554 275,625 280,706 283,043 2.35%
NOSH 95,776 95,779 88,829 86,083 84,032 83,793 83,989 9.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.17% 1.50% -0.88% -0.43% -0.33% -0.32% 0.72% -
ROE 4.04% 2.89% -1.96% -1.05% -0.76% -0.69% 1.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 756.69 768.42 731.15 735.76 744.90 714.87 720.63 3.31%
EPS 12.36 8.72 -6.41 -3.20 -2.48 -2.32 5.20 78.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.06 3.02 3.27 3.05 3.28 3.35 3.37 -6.23%
Adjusted Per Share Value based on latest NOSH - 86,050
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.49 59.39 52.41 51.11 50.52 48.34 48.84 12.78%
EPS 0.96 0.67 -0.46 -0.22 -0.17 -0.16 0.35 96.06%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.68 -
NAPS 0.2365 0.2334 0.2344 0.2119 0.2224 0.2265 0.2284 2.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.71 0.75 0.79 0.82 0.88 0.94 0.93 -
P/RPS 0.09 0.10 0.11 0.11 0.12 0.13 0.13 -21.75%
P/EPS 5.74 8.60 -12.32 -25.62 -35.48 -40.52 17.88 -53.14%
EY 17.41 11.63 -8.12 -3.90 -2.82 -2.47 5.59 113.41%
DY 0.00 0.00 12.66 0.00 0.00 0.00 10.75 -
P/NAPS 0.23 0.25 0.24 0.27 0.27 0.28 0.28 -12.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 30/05/05 29/03/05 23/11/04 25/08/04 28/05/04 05/03/04 -
Price 0.71 0.76 0.75 0.80 0.83 0.90 0.95 -
P/RPS 0.09 0.10 0.10 0.11 0.11 0.13 0.13 -21.75%
P/EPS 5.74 8.72 -11.70 -25.00 -33.47 -38.79 18.26 -53.80%
EY 17.41 11.47 -8.55 -4.00 -2.99 -2.58 5.48 116.26%
DY 0.00 0.00 13.33 0.00 0.00 0.00 10.53 -
P/NAPS 0.23 0.25 0.23 0.26 0.25 0.27 0.28 -12.30%

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