[MFLOUR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -70.31%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,031,183 741,775 444,426 220,992 794,226 560,203 358,653 101.80%
PBT 63,985 36,314 17,314 12,768 43,482 29,419 22,101 102.73%
Tax -10,676 -8,318 -4,912 -3,147 -10,606 -6,165 -4,776 70.71%
NP 53,309 27,996 12,402 9,621 32,876 23,254 17,325 111.11%
-
NP to SH 46,591 24,379 10,727 8,402 28,301 20,095 14,932 113.08%
-
Tax Rate 16.69% 22.91% 28.37% 24.65% 24.39% 20.96% 21.61% -
Total Cost 977,874 713,779 432,024 211,371 761,350 536,949 341,328 101.32%
-
Net Worth 344,563 329,965 316,063 319,572 296,231 294,335 296,719 10.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 21,401 5,339 - - 9,940 4,889 - -
Div Payout % 45.93% 21.90% - - 35.12% 24.33% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 344,563 329,965 316,063 319,572 296,231 294,335 296,719 10.44%
NOSH 107,007 106,784 106,418 105,818 99,406 97,785 96,025 7.46%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.17% 3.77% 2.79% 4.35% 4.14% 4.15% 4.83% -
ROE 13.52% 7.39% 3.39% 2.63% 9.55% 6.83% 5.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 963.66 694.64 417.62 208.84 798.97 572.89 373.50 87.78%
EPS 43.54 22.83 10.08 7.94 28.47 20.55 15.55 98.28%
DPS 20.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.22 3.09 2.97 3.02 2.98 3.01 3.09 2.77%
Adjusted Per Share Value based on latest NOSH - 105,818
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.22 59.86 35.87 17.83 64.09 45.21 28.94 101.82%
EPS 3.76 1.97 0.87 0.68 2.28 1.62 1.21 112.50%
DPS 1.73 0.43 0.00 0.00 0.80 0.39 0.00 -
NAPS 0.2781 0.2663 0.2551 0.2579 0.2391 0.2375 0.2395 10.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.38 1.42 1.40 1.10 1.14 1.05 0.98 -
P/RPS 0.14 0.20 0.34 0.53 0.14 0.18 0.26 -33.73%
P/EPS 3.17 6.22 13.89 13.85 4.00 5.11 6.30 -36.65%
EY 31.55 16.08 7.20 7.22 24.97 19.57 15.87 57.90%
DY 14.49 3.52 0.00 0.00 8.77 4.76 0.00 -
P/NAPS 0.43 0.46 0.47 0.36 0.38 0.35 0.32 21.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 -
Price 1.59 1.35 1.51 1.17 1.05 1.11 1.02 -
P/RPS 0.16 0.19 0.36 0.56 0.13 0.19 0.27 -29.38%
P/EPS 3.65 5.91 14.98 14.74 3.69 5.40 6.56 -32.27%
EY 27.38 16.91 6.68 6.79 27.11 18.51 15.25 47.56%
DY 12.58 3.70 0.00 0.00 9.52 4.50 0.00 -
P/NAPS 0.49 0.44 0.51 0.39 0.35 0.37 0.33 30.05%

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