[MFLOUR] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 130.4%
YoY- -32.06%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 586,959 573,493 563,844 565,228 571,228 565,459 551,525 4.23%
PBT 19,583 18,908 19,059 18,664 13,319 16,219 23,413 -11.21%
Tax -7,368 -8,316 -8,961 -8,651 -8,973 -10,009 -11,008 -23.46%
NP 12,215 10,592 10,098 10,013 4,346 6,210 12,405 -1.02%
-
NP to SH 12,215 10,592 10,098 10,013 4,346 6,210 12,405 -1.02%
-
Tax Rate 37.62% 43.98% 47.02% 46.35% 67.37% 61.71% 47.02% -
Total Cost 574,744 562,901 553,746 555,215 566,882 559,249 539,120 4.35%
-
Net Worth 278,751 284,432 293,212 252,019 280,761 288,551 290,422 -2.69%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 8,405 8,405 8,405 -
Div Payout % - - - - 193.41% 135.36% 67.76% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 278,751 284,432 293,212 252,019 280,761 288,551 290,422 -2.69%
NOSH 83,961 83,903 84,015 84,006 83,809 84,125 83,937 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.08% 1.85% 1.79% 1.77% 0.76% 1.10% 2.25% -
ROE 4.38% 3.72% 3.44% 3.97% 1.55% 2.15% 4.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 699.08 683.51 671.12 672.84 681.58 672.16 657.07 4.21%
EPS 14.55 12.62 12.02 11.92 5.19 7.38 14.78 -1.03%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 3.32 3.39 3.49 3.00 3.35 3.43 3.46 -2.71%
Adjusted Per Share Value based on latest NOSH - 84,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.37 46.28 45.50 45.61 46.10 45.63 44.51 4.23%
EPS 0.99 0.85 0.81 0.81 0.35 0.50 1.00 -0.66%
DPS 0.00 0.00 0.00 0.00 0.68 0.68 0.68 -
NAPS 0.225 0.2295 0.2366 0.2034 0.2266 0.2329 0.2344 -2.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.90 0.89 0.85 0.87 0.87 0.98 1.01 -
P/RPS 0.13 0.13 0.13 0.13 0.13 0.15 0.15 -9.09%
P/EPS 6.19 7.05 7.07 7.30 16.78 13.28 6.83 -6.34%
EY 16.16 14.18 14.14 13.70 5.96 7.53 14.63 6.84%
DY 0.00 0.00 0.00 0.00 11.49 10.20 9.90 -
P/NAPS 0.27 0.26 0.24 0.29 0.26 0.29 0.29 -4.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 21/05/02 -
Price 0.93 0.95 0.87 0.89 0.89 0.95 1.03 -
P/RPS 0.13 0.14 0.13 0.13 0.13 0.14 0.16 -12.91%
P/EPS 6.39 7.53 7.24 7.47 17.16 12.87 6.97 -5.62%
EY 15.64 13.29 13.82 13.39 5.83 7.77 14.35 5.90%
DY 0.00 0.00 0.00 0.00 11.24 10.53 9.71 -
P/NAPS 0.28 0.28 0.25 0.30 0.27 0.28 0.30 -4.49%

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