[MFLOUR] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -72.33%
YoY- -56.78%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 291,017 289,408 297,349 223,434 220,992 234,023 201,550 27.72%
PBT 36,056 27,671 19,000 4,546 12,768 14,063 7,318 189.26%
Tax -8,764 -2,358 -3,406 -1,765 -3,147 -4,441 -1,389 241.07%
NP 27,292 25,313 15,594 2,781 9,621 9,622 5,929 176.46%
-
NP to SH 24,611 22,212 13,652 2,325 8,402 8,206 5,163 182.96%
-
Tax Rate 24.31% 8.52% 17.93% 38.83% 24.65% 31.58% 18.98% -
Total Cost 263,725 264,095 281,755 220,653 211,371 224,401 195,621 22.01%
-
Net Worth 366,042 346,692 332,686 318,214 319,572 311,514 304,121 13.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,150 5,383 - - 5,226 5,051 -
Div Payout % - 72.71% 39.43% - - 63.69% 97.85% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 366,042 346,692 332,686 318,214 319,572 311,514 304,121 13.13%
NOSH 107,659 107,668 107,665 107,142 105,818 104,535 101,037 4.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.38% 8.75% 5.24% 1.24% 4.35% 4.11% 2.94% -
ROE 6.72% 6.41% 4.10% 0.73% 2.63% 2.63% 1.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 270.31 268.80 276.18 208.54 208.84 223.87 199.48 22.43%
EPS 22.86 20.63 12.68 2.17 7.94 7.85 5.11 171.25%
DPS 0.00 15.00 5.00 0.00 0.00 5.00 5.00 -
NAPS 3.40 3.22 3.09 2.97 3.02 2.98 3.01 8.45%
Adjusted Per Share Value based on latest NOSH - 107,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.49 23.36 24.00 18.03 17.83 18.89 16.27 27.71%
EPS 1.99 1.79 1.10 0.19 0.68 0.66 0.42 181.83%
DPS 0.00 1.30 0.43 0.00 0.00 0.42 0.41 -
NAPS 0.2954 0.2798 0.2685 0.2568 0.2579 0.2514 0.2454 13.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.48 1.38 1.42 1.40 1.10 1.14 1.05 -
P/RPS 0.55 0.51 0.51 0.67 0.53 0.51 0.53 2.49%
P/EPS 6.47 6.69 11.20 64.52 13.85 14.52 20.55 -53.68%
EY 15.45 14.95 8.93 1.55 7.22 6.89 4.87 115.75%
DY 0.00 10.87 3.52 0.00 0.00 4.39 4.76 -
P/NAPS 0.44 0.43 0.46 0.47 0.36 0.38 0.35 16.46%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 -
Price 1.51 1.59 1.35 1.51 1.17 1.05 1.11 -
P/RPS 0.56 0.59 0.49 0.72 0.56 0.47 0.56 0.00%
P/EPS 6.61 7.71 10.65 69.59 14.74 13.38 21.72 -54.72%
EY 15.14 12.97 9.39 1.44 6.79 7.48 4.60 121.10%
DY 0.00 9.43 3.70 0.00 0.00 4.76 4.50 -
P/NAPS 0.44 0.49 0.44 0.51 0.39 0.35 0.37 12.23%

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