[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 266.54%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 794,226 746,937 717,306 711,136 740,085 729,044 724,730 6.27%
PBT 43,482 39,225 44,202 53,376 21,780 26,905 22,628 54.38%
Tax -10,606 -8,220 -9,552 -10,028 -6,453 -6,562 -6,914 32.90%
NP 32,876 31,005 34,650 43,348 15,327 20,342 15,714 63.35%
-
NP to SH 28,301 26,793 29,864 38,212 10,425 15,340 11,838 78.50%
-
Tax Rate 24.39% 20.96% 21.61% 18.79% 29.63% 24.39% 30.56% -
Total Cost 761,350 715,932 682,656 667,788 724,758 708,701 709,016 4.84%
-
Net Worth 296,231 294,335 296,719 293,201 286,400 291,217 293,076 0.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,940 6,519 - - 9,578 6,386 - -
Div Payout % 35.12% 24.33% - - 91.88% 41.63% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 296,231 294,335 296,719 293,201 286,400 291,217 293,076 0.71%
NOSH 99,406 97,785 96,025 95,817 95,786 95,795 95,776 2.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.14% 4.15% 4.83% 6.10% 2.07% 2.79% 2.17% -
ROE 9.55% 9.10% 10.06% 13.03% 3.64% 5.27% 4.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 798.97 763.85 746.99 742.18 772.64 761.04 756.69 3.68%
EPS 28.47 27.40 31.10 39.92 10.88 16.01 12.36 74.14%
DPS 10.00 6.67 0.00 0.00 10.00 6.67 0.00 -
NAPS 2.98 3.01 3.09 3.06 2.99 3.04 3.06 -1.74%
Adjusted Per Share Value based on latest NOSH - 95,817
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.09 60.28 57.89 57.39 59.73 58.83 58.49 6.26%
EPS 2.28 2.16 2.41 3.08 0.84 1.24 0.96 77.72%
DPS 0.80 0.53 0.00 0.00 0.77 0.52 0.00 -
NAPS 0.2391 0.2375 0.2395 0.2366 0.2311 0.235 0.2365 0.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.14 1.05 0.98 0.81 0.73 0.74 0.71 -
P/RPS 0.14 0.14 0.13 0.11 0.09 0.10 0.09 34.14%
P/EPS 4.00 3.83 3.15 2.03 6.71 4.62 5.74 -21.34%
EY 24.97 26.10 31.73 49.23 14.91 21.64 17.41 27.09%
DY 8.77 6.35 0.00 0.00 13.70 9.01 0.00 -
P/NAPS 0.38 0.35 0.32 0.26 0.24 0.24 0.23 39.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 -
Price 1.05 1.11 1.02 0.90 0.79 0.70 0.71 -
P/RPS 0.13 0.15 0.14 0.12 0.10 0.09 0.09 27.69%
P/EPS 3.69 4.05 3.28 2.26 7.26 4.37 5.74 -25.45%
EY 27.11 24.68 30.49 44.31 13.78 22.88 17.41 34.23%
DY 9.52 6.01 0.00 0.00 12.66 9.52 0.00 -
P/NAPS 0.35 0.37 0.33 0.29 0.26 0.23 0.23 32.19%

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