[MFLOUR] QoQ Cumulative 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- -8.36%
YoY- 357.52%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 794,226 560,203 358,653 177,784 740,085 546,783 362,365 68.49%
PBT 43,482 29,419 22,101 13,344 21,780 20,179 11,314 144.75%
Tax -10,606 -6,165 -4,776 -2,507 -6,453 -4,922 -3,457 110.70%
NP 32,876 23,254 17,325 10,837 15,327 15,257 7,857 158.98%
-
NP to SH 28,301 20,095 14,932 9,553 10,425 11,505 5,919 183.00%
-
Tax Rate 24.39% 20.96% 21.61% 18.79% 29.63% 24.39% 30.56% -
Total Cost 761,350 536,949 341,328 166,947 724,758 531,526 354,508 66.22%
-
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 4,889 - - 9,578 4,789 - -
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% 6.83% 5.03% 3.26% 3.64% 3.95% 2.02% -
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 798.97 572.89 373.50 185.54 772.64 570.78 378.34 64.37%
EPS 28.47 20.55 15.55 9.98 10.88 12.01 6.18 176.09%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 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 45.21 28.94 14.35 59.73 44.13 29.24 68.49%
EPS 2.28 1.62 1.21 0.77 0.84 0.93 0.48 181.77%
DPS 0.80 0.39 0.00 0.00 0.77 0.39 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 0.18 0.26 0.44 0.09 0.13 0.19 -18.37%
P/EPS 4.00 5.11 6.30 8.12 6.71 6.16 11.49 -50.41%
EY 24.97 19.57 15.87 12.31 14.91 16.23 8.70 101.57%
DY 8.77 4.76 0.00 0.00 13.70 6.76 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 0.19 0.27 0.49 0.10 0.12 0.19 -22.29%
P/EPS 3.69 5.40 6.56 9.03 7.26 5.83 11.49 -53.00%
EY 27.11 18.51 15.25 11.08 13.78 17.16 8.70 112.89%
DY 9.52 4.50 0.00 0.00 12.66 7.14 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