[MFLOUR] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.39%
YoY- 283.06%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 560,203 358,653 177,784 740,085 546,783 362,365 183,998 109.92%
PBT 29,419 22,101 13,344 21,780 20,179 11,314 4,659 241.24%
Tax -6,165 -4,776 -2,507 -6,453 -4,922 -3,457 -1,900 119.01%
NP 23,254 17,325 10,837 15,327 15,257 7,857 2,759 313.61%
-
NP to SH 20,095 14,932 9,553 10,425 11,505 5,919 2,088 351.82%
-
Tax Rate 20.96% 21.61% 18.79% 29.63% 24.39% 30.56% 40.78% -
Total Cost 536,949 341,328 166,947 724,758 531,526 354,508 181,239 106.14%
-
Net Worth 294,335 296,719 293,201 286,400 291,217 293,076 289,255 1.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,889 - - 9,578 4,789 - - -
Div Payout % 24.33% - - 91.88% 41.63% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 294,335 296,719 293,201 286,400 291,217 293,076 289,255 1.16%
NOSH 97,785 96,025 95,817 95,786 95,795 95,776 95,779 1.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.15% 4.83% 6.10% 2.07% 2.79% 2.17% 1.50% -
ROE 6.83% 5.03% 3.26% 3.64% 3.95% 2.02% 0.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 572.89 373.50 185.54 772.64 570.78 378.34 192.11 107.04%
EPS 20.55 15.55 9.98 10.88 12.01 6.18 2.18 345.63%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 3.01 3.09 3.06 2.99 3.04 3.06 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 95,909
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.21 28.94 14.35 59.73 44.13 29.24 14.85 109.91%
EPS 1.62 1.21 0.77 0.84 0.93 0.48 0.17 348.86%
DPS 0.39 0.00 0.00 0.77 0.39 0.00 0.00 -
NAPS 0.2375 0.2395 0.2366 0.2311 0.235 0.2365 0.2334 1.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.05 0.98 0.81 0.73 0.74 0.71 0.75 -
P/RPS 0.18 0.26 0.44 0.09 0.13 0.19 0.39 -40.24%
P/EPS 5.11 6.30 8.12 6.71 6.16 11.49 34.40 -71.91%
EY 19.57 15.87 12.31 14.91 16.23 8.70 2.91 255.87%
DY 4.76 0.00 0.00 13.70 6.76 0.00 0.00 -
P/NAPS 0.35 0.32 0.26 0.24 0.24 0.23 0.25 25.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 -
Price 1.11 1.02 0.90 0.79 0.70 0.71 0.76 -
P/RPS 0.19 0.27 0.49 0.10 0.12 0.19 0.40 -39.09%
P/EPS 5.40 6.56 9.03 7.26 5.83 11.49 34.86 -71.12%
EY 18.51 15.25 11.08 13.78 17.16 8.70 2.87 246.09%
DY 4.50 0.00 0.00 12.66 7.14 0.00 0.00 -
P/NAPS 0.37 0.33 0.29 0.26 0.23 0.23 0.25 29.83%

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