[MFLOUR] QoQ 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- -43.69%
YoY- 40.41%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 220,992 234,023 201,550 180,869 177,784 193,302 184,418 12.83%
PBT 12,768 14,063 7,318 8,757 13,344 2,123 8,865 27.56%
Tax -3,147 -4,441 -1,389 -2,269 -2,507 -2,053 -1,465 66.56%
NP 9,621 9,622 5,929 6,488 10,837 70 7,400 19.14%
-
NP to SH 8,402 8,206 5,163 5,379 9,553 -1,080 5,586 31.30%
-
Tax Rate 24.65% 31.58% 18.98% 25.91% 18.79% 96.70% 16.53% -
Total Cost 211,371 224,401 195,621 174,381 166,947 193,232 177,018 12.56%
-
Net Worth 319,572 311,514 304,121 297,869 293,201 318,418 291,276 6.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,226 5,051 - - 4,795 4,790 -
Div Payout % - 63.69% 97.85% - - 0.00% 85.76% -
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 319,572 311,514 304,121 297,869 293,201 318,418 291,276 6.38%
NOSH 105,818 104,535 101,037 96,397 95,817 95,909 95,814 6.85%
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% 4.11% 2.94% 3.59% 6.10% 0.04% 4.01% -
ROE 2.63% 2.63% 1.70% 1.81% 3.26% -0.34% 1.92% -
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 208.84 223.87 199.48 187.63 185.54 201.55 192.47 5.59%
EPS 7.94 7.85 5.11 5.59 9.98 -1.13 5.83 22.88%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 5.00 -
NAPS 3.02 2.98 3.01 3.09 3.06 3.32 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 18.89 16.27 14.60 14.35 15.60 14.88 12.82%
EPS 0.68 0.66 0.42 0.43 0.77 -0.09 0.45 31.71%
DPS 0.00 0.42 0.41 0.00 0.00 0.39 0.39 -
NAPS 0.2579 0.2514 0.2454 0.2404 0.2366 0.257 0.2351 6.37%
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 0.51 0.53 0.52 0.44 0.36 0.38 24.85%
P/EPS 13.85 14.52 20.55 17.56 8.12 -64.83 12.69 6.01%
EY 7.22 6.89 4.87 5.69 12.31 -1.54 7.88 -5.66%
DY 0.00 4.39 4.76 0.00 0.00 6.85 6.76 -
P/NAPS 0.36 0.38 0.35 0.32 0.26 0.22 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 0.47 0.56 0.54 0.49 0.39 0.36 34.28%
P/EPS 14.74 13.38 21.72 18.28 9.03 -70.16 12.01 14.64%
EY 6.79 7.48 4.60 5.47 11.08 -1.43 8.33 -12.75%
DY 0.00 4.76 4.50 0.00 0.00 6.33 7.14 -
P/NAPS 0.39 0.35 0.37 0.33 0.29 0.24 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