[MFLOUR] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 487.18%
YoY- 164.42%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 281,050 291,017 289,408 297,349 223,434 220,992 234,023 12.99%
PBT 12,617 36,056 27,671 19,000 4,546 12,768 14,063 -6.98%
Tax -2,992 -8,764 -2,358 -3,406 -1,765 -3,147 -4,441 -23.16%
NP 9,625 27,292 25,313 15,594 2,781 9,621 9,622 0.02%
-
NP to SH 9,859 24,611 22,212 13,652 2,325 8,402 8,206 13.02%
-
Tax Rate 23.71% 24.31% 8.52% 17.93% 38.83% 24.65% 31.58% -
Total Cost 271,425 263,725 264,095 281,755 220,653 211,371 224,401 13.53%
-
Net Worth 360,563 366,042 346,692 332,686 318,214 319,572 311,514 10.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16,150 5,383 - - 5,226 -
Div Payout % - - 72.71% 39.43% - - 63.69% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 360,563 366,042 346,692 332,686 318,214 319,572 311,514 10.24%
NOSH 107,631 107,659 107,668 107,665 107,142 105,818 104,535 1.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.42% 9.38% 8.75% 5.24% 1.24% 4.35% 4.11% -
ROE 2.73% 6.72% 6.41% 4.10% 0.73% 2.63% 2.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 261.12 270.31 268.80 276.18 208.54 208.84 223.87 10.81%
EPS 9.16 22.86 20.63 12.68 2.17 7.94 7.85 10.84%
DPS 0.00 0.00 15.00 5.00 0.00 0.00 5.00 -
NAPS 3.35 3.40 3.22 3.09 2.97 3.02 2.98 8.12%
Adjusted Per Share Value based on latest NOSH - 107,665
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.68 23.49 23.36 24.00 18.03 17.83 18.89 12.97%
EPS 0.80 1.99 1.79 1.10 0.19 0.68 0.66 13.69%
DPS 0.00 0.00 1.30 0.43 0.00 0.00 0.42 -
NAPS 0.291 0.2954 0.2798 0.2685 0.2568 0.2579 0.2514 10.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.54 1.48 1.38 1.42 1.40 1.10 1.14 -
P/RPS 0.59 0.55 0.51 0.51 0.67 0.53 0.51 10.21%
P/EPS 16.81 6.47 6.69 11.20 64.52 13.85 14.52 10.26%
EY 5.95 15.45 14.95 8.93 1.55 7.22 6.89 -9.32%
DY 0.00 0.00 10.87 3.52 0.00 0.00 4.39 -
P/NAPS 0.46 0.44 0.43 0.46 0.47 0.36 0.38 13.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 14/05/08 28/02/08 20/11/07 08/08/07 22/05/07 28/02/07 -
Price 1.52 1.51 1.59 1.35 1.51 1.17 1.05 -
P/RPS 0.58 0.56 0.59 0.49 0.72 0.56 0.47 15.06%
P/EPS 16.59 6.61 7.71 10.65 69.59 14.74 13.38 15.42%
EY 6.03 15.14 12.97 9.39 1.44 6.79 7.48 -13.39%
DY 0.00 0.00 9.43 3.70 0.00 0.00 4.76 -
P/NAPS 0.45 0.44 0.49 0.44 0.51 0.39 0.35 18.25%

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