[MFLOUR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 94.37%
YoY- 656.87%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 358,653 177,784 740,085 546,783 362,365 183,998 649,483 -32.76%
PBT 22,101 13,344 21,780 20,179 11,314 4,659 -5,289 -
Tax -4,776 -2,507 -6,453 -4,922 -3,457 -1,900 -406 419.58%
NP 17,325 10,837 15,327 15,257 7,857 2,759 -5,695 -
-
NP to SH 14,932 9,553 10,425 11,505 5,919 2,088 -5,695 -
-
Tax Rate 21.61% 18.79% 29.63% 24.39% 30.56% 40.78% - -
Total Cost 341,328 166,947 724,758 531,526 354,508 181,239 655,178 -35.33%
-
Net Worth 296,719 293,201 286,400 291,217 293,076 289,255 290,473 1.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 9,578 4,789 - - 8,882 -
Div Payout % - - 91.88% 41.63% - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 296,719 293,201 286,400 291,217 293,076 289,255 290,473 1.43%
NOSH 96,025 95,817 95,786 95,795 95,776 95,779 88,829 5.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.83% 6.10% 2.07% 2.79% 2.17% 1.50% -0.88% -
ROE 5.03% 3.26% 3.64% 3.95% 2.02% 0.72% -1.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 373.50 185.54 772.64 570.78 378.34 192.11 731.15 -36.17%
EPS 15.55 9.98 10.88 12.01 6.18 2.18 -6.41 -
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 3.09 3.06 2.99 3.04 3.06 3.02 3.27 -3.71%
Adjusted Per Share Value based on latest NOSH - 95,814
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.94 14.35 59.73 44.13 29.24 14.85 52.41 -32.76%
EPS 1.21 0.77 0.84 0.93 0.48 0.17 -0.46 -
DPS 0.00 0.00 0.77 0.39 0.00 0.00 0.72 -
NAPS 0.2395 0.2366 0.2311 0.235 0.2365 0.2334 0.2344 1.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 0.81 0.73 0.74 0.71 0.75 0.79 -
P/RPS 0.26 0.44 0.09 0.13 0.19 0.39 0.11 77.72%
P/EPS 6.30 8.12 6.71 6.16 11.49 34.40 -12.32 -
EY 15.87 12.31 14.91 16.23 8.70 2.91 -8.12 -
DY 0.00 0.00 13.70 6.76 0.00 0.00 12.66 -
P/NAPS 0.32 0.26 0.24 0.24 0.23 0.25 0.24 21.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 29/03/05 -
Price 1.02 0.90 0.79 0.70 0.71 0.76 0.75 -
P/RPS 0.27 0.49 0.10 0.12 0.19 0.40 0.10 94.25%
P/EPS 6.56 9.03 7.26 5.83 11.49 34.86 -11.70 -
EY 15.25 11.08 13.78 17.16 8.70 2.87 -8.55 -
DY 0.00 0.00 12.66 7.14 0.00 0.00 13.33 -
P/NAPS 0.33 0.29 0.26 0.23 0.23 0.25 0.23 27.29%

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