[MFLOUR] QoQ Cumulative 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- 183.48%
YoY- 668.04%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 177,784 740,085 546,783 362,365 183,998 649,483 475,023 -48.09%
PBT 13,344 21,780 20,179 11,314 4,659 -5,289 -3,994 -
Tax -2,507 -6,453 -4,922 -3,457 -1,900 -406 1,928 -
NP 10,837 15,327 15,257 7,857 2,759 -5,695 -2,066 -
-
NP to SH 9,553 10,425 11,505 5,919 2,088 -5,695 -2,066 -
-
Tax Rate 18.79% 29.63% 24.39% 30.56% 40.78% - - -
Total Cost 166,947 724,758 531,526 354,508 181,239 655,178 477,089 -50.37%
-
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 4,789 - - 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 3.26% 3.64% 3.95% 2.02% 0.72% -1.96% -0.79% -
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 185.54 772.64 570.78 378.34 192.11 731.15 551.82 -51.67%
EPS 9.98 10.88 12.01 6.18 2.18 -6.41 -2.40 -
DPS 0.00 10.00 5.00 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 14.35 59.73 44.13 29.24 14.85 52.41 38.33 -48.08%
EPS 0.77 0.84 0.93 0.48 0.17 -0.46 -0.17 -
DPS 0.00 0.77 0.39 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 0.44 0.09 0.13 0.19 0.39 0.11 0.15 105.04%
P/EPS 8.12 6.71 6.16 11.49 34.40 -12.32 -34.17 -
EY 12.31 14.91 16.23 8.70 2.91 -8.12 -2.93 -
DY 0.00 13.70 6.76 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 0.49 0.10 0.12 0.19 0.40 0.10 0.14 130.69%
P/EPS 9.03 7.26 5.83 11.49 34.86 -11.70 -33.33 -
EY 11.08 13.78 17.16 8.70 2.87 -8.55 -3.00 -
DY 0.00 12.66 7.14 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