[MFLOUR] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 58.94%
YoY- 859.81%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 297,349 223,434 220,992 234,023 201,550 180,869 177,784 40.85%
PBT 19,000 4,546 12,768 14,063 7,318 8,757 13,344 26.53%
Tax -3,406 -1,765 -3,147 -4,441 -1,389 -2,269 -2,507 22.64%
NP 15,594 2,781 9,621 9,622 5,929 6,488 10,837 27.42%
-
NP to SH 13,652 2,325 8,402 8,206 5,163 5,379 9,553 26.84%
-
Tax Rate 17.93% 38.83% 24.65% 31.58% 18.98% 25.91% 18.79% -
Total Cost 281,755 220,653 211,371 224,401 195,621 174,381 166,947 41.70%
-
Net Worth 332,686 318,214 319,572 311,514 304,121 297,869 293,201 8.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,383 - - 5,226 5,051 - - -
Div Payout % 39.43% - - 63.69% 97.85% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 332,686 318,214 319,572 311,514 304,121 297,869 293,201 8.77%
NOSH 107,665 107,142 105,818 104,535 101,037 96,397 95,817 8.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.24% 1.24% 4.35% 4.11% 2.94% 3.59% 6.10% -
ROE 4.10% 0.73% 2.63% 2.63% 1.70% 1.81% 3.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 276.18 208.54 208.84 223.87 199.48 187.63 185.54 30.33%
EPS 12.68 2.17 7.94 7.85 5.11 5.59 9.98 17.29%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.09 2.97 3.02 2.98 3.01 3.09 3.06 0.65%
Adjusted Per Share Value based on latest NOSH - 104,535
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.00 18.03 17.83 18.89 16.27 14.60 14.35 40.85%
EPS 1.10 0.19 0.68 0.66 0.42 0.43 0.77 26.81%
DPS 0.43 0.00 0.00 0.42 0.41 0.00 0.00 -
NAPS 0.2685 0.2568 0.2579 0.2514 0.2454 0.2404 0.2366 8.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.42 1.40 1.10 1.14 1.05 0.98 0.81 -
P/RPS 0.51 0.67 0.53 0.51 0.53 0.52 0.44 10.33%
P/EPS 11.20 64.52 13.85 14.52 20.55 17.56 8.12 23.88%
EY 8.93 1.55 7.22 6.89 4.87 5.69 12.31 -19.24%
DY 3.52 0.00 0.00 4.39 4.76 0.00 0.00 -
P/NAPS 0.46 0.47 0.36 0.38 0.35 0.32 0.26 46.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 08/08/07 22/05/07 28/02/07 20/11/06 29/08/06 23/05/06 -
Price 1.35 1.51 1.17 1.05 1.11 1.02 0.90 -
P/RPS 0.49 0.72 0.56 0.47 0.56 0.54 0.49 0.00%
P/EPS 10.65 69.59 14.74 13.38 21.72 18.28 9.03 11.61%
EY 9.39 1.44 6.79 7.48 4.60 5.47 11.08 -10.43%
DY 3.70 0.00 0.00 4.76 4.50 0.00 0.00 -
P/NAPS 0.44 0.51 0.39 0.35 0.37 0.33 0.29 32.00%

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