[MFLOUR] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -119.33%
YoY- 70.24%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 201,550 180,869 177,784 193,302 184,418 178,367 183,998 6.25%
PBT 7,318 8,757 13,344 2,123 8,865 6,655 4,659 35.08%
Tax -1,389 -2,269 -2,507 -2,053 -1,465 -1,557 -1,900 -18.83%
NP 5,929 6,488 10,837 70 7,400 5,098 2,759 66.45%
-
NP to SH 5,163 5,379 9,553 -1,080 5,586 3,831 2,088 82.75%
-
Tax Rate 18.98% 25.91% 18.79% 96.70% 16.53% 23.40% 40.78% -
Total Cost 195,621 174,381 166,947 193,232 177,018 173,269 181,239 5.21%
-
Net Worth 304,121 297,869 293,201 318,418 291,276 293,071 289,255 3.39%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,051 - - 4,795 4,790 - - -
Div Payout % 97.85% - - 0.00% 85.76% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 304,121 297,869 293,201 318,418 291,276 293,071 289,255 3.39%
NOSH 101,037 96,397 95,817 95,909 95,814 95,775 95,779 3.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.94% 3.59% 6.10% 0.04% 4.01% 2.86% 1.50% -
ROE 1.70% 1.81% 3.26% -0.34% 1.92% 1.31% 0.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.48 187.63 185.54 201.55 192.47 186.24 192.11 2.53%
EPS 5.11 5.59 9.98 -1.13 5.83 4.00 2.18 76.36%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.01 3.09 3.06 3.32 3.04 3.06 3.02 -0.22%
Adjusted Per Share Value based on latest NOSH - 95,909
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.27 14.60 14.35 15.60 14.88 14.39 14.85 6.27%
EPS 0.42 0.43 0.77 -0.09 0.45 0.31 0.17 82.65%
DPS 0.41 0.00 0.00 0.39 0.39 0.00 0.00 -
NAPS 0.2454 0.2404 0.2366 0.257 0.2351 0.2365 0.2334 3.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.05 0.98 0.81 0.73 0.74 0.71 0.75 -
P/RPS 0.53 0.52 0.44 0.36 0.38 0.38 0.39 22.66%
P/EPS 20.55 17.56 8.12 -64.83 12.69 17.75 34.40 -29.04%
EY 4.87 5.69 12.31 -1.54 7.88 5.63 2.91 40.91%
DY 4.76 0.00 0.00 6.85 6.76 0.00 0.00 -
P/NAPS 0.35 0.32 0.26 0.22 0.24 0.23 0.25 25.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 23/05/06 27/02/06 15/11/05 18/08/05 30/05/05 -
Price 1.11 1.02 0.90 0.79 0.70 0.71 0.76 -
P/RPS 0.56 0.54 0.49 0.39 0.36 0.38 0.40 25.12%
P/EPS 21.72 18.28 9.03 -70.16 12.01 17.75 34.86 -27.02%
EY 4.60 5.47 11.08 -1.43 8.33 5.63 2.87 36.91%
DY 4.50 0.00 0.00 6.33 7.14 0.00 0.00 -
P/NAPS 0.37 0.33 0.29 0.24 0.23 0.23 0.25 29.83%

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