[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.33%
YoY- 64.63%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,184,284 1,144,134 1,164,068 1,031,183 989,033 888,852 883,968 21.46%
PBT 96,074 97,346 144,224 63,985 48,418 34,628 51,072 52.21%
Tax -23,373 -23,512 -35,056 -10,676 -11,090 -9,824 -12,588 50.89%
NP 72,701 73,834 109,168 53,309 37,328 24,804 38,484 52.64%
-
NP to SH 66,602 68,940 98,444 46,591 32,505 21,454 33,608 57.57%
-
Tax Rate 24.33% 24.15% 24.31% 16.69% 22.90% 28.37% 24.65% -
Total Cost 1,111,582 1,070,300 1,054,900 977,874 951,705 864,048 845,484 19.95%
-
Net Worth 386,482 360,632 366,042 344,563 329,965 316,063 319,572 13.47%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,177 - - 21,401 7,118 - - -
Div Payout % 10.78% - - 45.93% 21.90% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 386,482 360,632 366,042 344,563 329,965 316,063 319,572 13.47%
NOSH 107,655 107,651 107,659 107,007 106,784 106,418 105,818 1.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.14% 6.45% 9.38% 5.17% 3.77% 2.79% 4.35% -
ROE 17.23% 19.12% 26.89% 13.52% 9.85% 6.79% 10.52% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,100.07 1,062.81 1,081.25 963.66 926.19 835.24 835.36 20.08%
EPS 61.87 64.04 91.44 43.54 30.44 20.16 31.76 55.78%
DPS 6.67 0.00 0.00 20.00 6.67 0.00 0.00 -
NAPS 3.59 3.35 3.40 3.22 3.09 2.97 3.02 12.18%
Adjusted Per Share Value based on latest NOSH - 107,668
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 95.57 92.33 93.94 83.22 79.82 71.73 71.34 21.45%
EPS 5.37 5.56 7.94 3.76 2.62 1.73 2.71 57.56%
DPS 0.58 0.00 0.00 1.73 0.57 0.00 0.00 -
NAPS 0.3119 0.291 0.2954 0.2781 0.2663 0.2551 0.2579 13.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.50 1.54 1.48 1.38 1.42 1.40 1.10 -
P/RPS 0.14 0.14 0.14 0.14 0.15 0.17 0.13 5.05%
P/EPS 2.42 2.40 1.62 3.17 4.66 6.94 3.46 -21.15%
EY 41.24 41.58 61.78 31.55 21.44 14.40 28.87 26.75%
DY 4.44 0.00 0.00 14.49 4.69 0.00 0.00 -
P/NAPS 0.42 0.46 0.44 0.43 0.46 0.47 0.36 10.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 -
Price 1.33 1.52 1.51 1.59 1.35 1.51 1.17 -
P/RPS 0.12 0.14 0.14 0.16 0.15 0.18 0.14 -9.74%
P/EPS 2.15 2.37 1.65 3.65 4.43 7.49 3.68 -30.04%
EY 46.52 42.13 60.56 27.38 22.55 13.35 27.15 43.04%
DY 5.01 0.00 0.00 12.58 4.94 0.00 0.00 -
P/NAPS 0.37 0.45 0.44 0.49 0.44 0.51 0.39 -3.43%

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