[MFLOUR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.31%
YoY- 152.27%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 220,992 794,226 560,203 358,653 177,784 740,085 546,783 -45.36%
PBT 12,768 43,482 29,419 22,101 13,344 21,780 20,179 -26.31%
Tax -3,147 -10,606 -6,165 -4,776 -2,507 -6,453 -4,922 -25.80%
NP 9,621 32,876 23,254 17,325 10,837 15,327 15,257 -26.48%
-
NP to SH 8,402 28,301 20,095 14,932 9,553 10,425 11,505 -18.91%
-
Tax Rate 24.65% 24.39% 20.96% 21.61% 18.79% 29.63% 24.39% -
Total Cost 211,371 761,350 536,949 341,328 166,947 724,758 531,526 -45.95%
-
Net Worth 319,572 296,231 294,335 296,719 293,201 286,400 291,217 6.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,940 4,889 - - 9,578 4,789 -
Div Payout % - 35.12% 24.33% - - 91.88% 41.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,572 296,231 294,335 296,719 293,201 286,400 291,217 6.39%
NOSH 105,818 99,406 97,785 96,025 95,817 95,786 95,795 6.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.35% 4.14% 4.15% 4.83% 6.10% 2.07% 2.79% -
ROE 2.63% 9.55% 6.83% 5.03% 3.26% 3.64% 3.95% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 208.84 798.97 572.89 373.50 185.54 772.64 570.78 -48.87%
EPS 7.94 28.47 20.55 15.55 9.98 10.88 12.01 -24.12%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 3.02 2.98 3.01 3.09 3.06 2.99 3.04 -0.43%
Adjusted Per Share Value based on latest NOSH - 96,397
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.83 64.09 45.21 28.94 14.35 59.73 44.13 -45.37%
EPS 0.68 2.28 1.62 1.21 0.77 0.84 0.93 -18.85%
DPS 0.00 0.80 0.39 0.00 0.00 0.77 0.39 -
NAPS 0.2579 0.2391 0.2375 0.2395 0.2366 0.2311 0.235 6.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.10 1.14 1.05 0.98 0.81 0.73 0.74 -
P/RPS 0.53 0.14 0.18 0.26 0.44 0.09 0.13 155.42%
P/EPS 13.85 4.00 5.11 6.30 8.12 6.71 6.16 71.70%
EY 7.22 24.97 19.57 15.87 12.31 14.91 16.23 -41.75%
DY 0.00 8.77 4.76 0.00 0.00 13.70 6.76 -
P/NAPS 0.36 0.38 0.35 0.32 0.26 0.24 0.24 31.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 -
Price 1.17 1.05 1.11 1.02 0.90 0.79 0.70 -
P/RPS 0.56 0.13 0.19 0.27 0.49 0.10 0.12 179.51%
P/EPS 14.74 3.69 5.40 6.56 9.03 7.26 5.83 85.69%
EY 6.79 27.11 18.51 15.25 11.08 13.78 17.16 -46.13%
DY 0.00 9.52 4.50 0.00 0.00 12.66 7.14 -
P/NAPS 0.39 0.35 0.37 0.33 0.29 0.26 0.23 42.24%

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