[MFLOUR] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -451.31%
YoY- -230.35%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 721,243 698,868 683,729 649,483 633,278 629,985 613,883 11.33%
PBT 18,884 8,596 37 -5,289 -2,544 2,806 3,155 229.29%
Tax -7,256 -5,392 -2,487 -406 1,511 216 -1,490 187.02%
NP 11,628 3,204 -2,450 -5,695 -1,033 3,022 1,665 264.93%
-
NP to SH 7,876 1,266 -3,121 -5,695 -1,033 3,022 1,665 181.52%
-
Tax Rate 38.42% 62.73% 6,721.62% - - -7.70% 47.23% -
Total Cost 709,615 695,664 686,179 655,178 634,311 626,963 612,218 10.33%
-
Net Worth 291,276 293,071 289,255 266,752 262,453 276,315 280,706 2.49%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,682 8,891 8,891 8,891 - - - -
Div Payout % 173.72% 702.35% 0.00% 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 291,276 293,071 289,255 266,752 262,453 276,315 280,706 2.49%
NOSH 95,814 95,775 95,779 88,917 86,050 84,242 83,793 9.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.61% 0.46% -0.36% -0.88% -0.16% 0.48% 0.27% -
ROE 2.70% 0.43% -1.08% -2.13% -0.39% 1.09% 0.59% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 752.75 729.70 713.86 730.43 735.94 747.82 732.62 1.82%
EPS 8.22 1.32 -3.26 -6.40 -1.20 3.59 1.99 157.21%
DPS 14.28 9.28 9.28 10.00 0.00 0.00 0.00 -
NAPS 3.04 3.06 3.02 3.00 3.05 3.28 3.35 -6.26%
Adjusted Per Share Value based on latest NOSH - 88,917
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.20 56.40 55.18 52.41 51.11 50.84 49.54 11.32%
EPS 0.64 0.10 -0.25 -0.46 -0.08 0.24 0.13 189.11%
DPS 1.10 0.72 0.72 0.72 0.00 0.00 0.00 -
NAPS 0.2351 0.2365 0.2334 0.2153 0.2118 0.223 0.2265 2.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.74 0.71 0.75 0.79 0.82 0.88 0.94 -
P/RPS 0.10 0.10 0.11 0.11 0.11 0.12 0.13 -16.03%
P/EPS 9.00 53.71 -23.02 -12.33 -68.31 24.53 47.31 -66.88%
EY 11.11 1.86 -4.34 -8.11 -1.46 4.08 2.11 202.35%
DY 19.30 13.08 12.38 12.66 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.26 0.27 0.27 0.28 -9.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 18/08/05 30/05/05 29/03/05 23/11/04 25/08/04 28/05/04 -
Price 0.70 0.71 0.76 0.75 0.80 0.83 0.90 -
P/RPS 0.09 0.10 0.11 0.10 0.11 0.11 0.12 -17.43%
P/EPS 8.52 53.71 -23.32 -11.71 -66.64 23.14 45.29 -67.13%
EY 11.74 1.86 -4.29 -8.54 -1.50 4.32 2.21 204.14%
DY 20.40 13.08 12.22 13.33 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.25 0.26 0.25 0.27 -10.12%

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