[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -93.12%
YoY- 211.31%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 717,306 724,730 625,960 576,500 559,970 545,482 556,236 4.32%
PBT 44,202 22,628 -5,142 6,514 6,026 25,804 45,074 -0.32%
Tax -9,552 -6,914 3,058 -5,904 -6,026 -9,296 -15,028 -7.27%
NP 34,650 15,714 -2,084 610 0 16,508 30,046 2.40%
-
NP to SH 29,864 11,838 -2,084 610 -548 16,508 30,046 -0.10%
-
Tax Rate 21.61% 30.56% - 90.64% 100.00% 36.03% 33.34% -
Total Cost 682,656 709,016 628,044 575,890 559,970 528,974 526,190 4.43%
-
Net Worth 296,719 293,076 275,625 287,208 284,793 282,417 273,909 1.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 296,719 293,076 275,625 287,208 284,793 282,417 273,909 1.34%
NOSH 96,025 95,776 84,032 84,722 83,030 84,052 84,021 2.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.83% 2.17% -0.33% 0.11% 0.00% 3.03% 5.40% -
ROE 10.06% 4.04% -0.76% 0.21% -0.19% 5.85% 10.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 746.99 756.69 744.90 680.46 674.42 648.97 662.02 2.03%
EPS 31.10 12.36 -2.48 0.72 -0.66 19.64 35.76 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.06 3.28 3.39 3.43 3.36 3.26 -0.88%
Adjusted Per Share Value based on latest NOSH - 83,903
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.89 58.49 50.52 46.52 45.19 44.02 44.89 4.32%
EPS 2.41 0.96 -0.17 0.05 -0.04 1.33 2.42 -0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2395 0.2365 0.2224 0.2318 0.2298 0.2279 0.221 1.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.98 0.71 0.88 0.89 0.98 0.92 1.38 -
P/RPS 0.13 0.09 0.12 0.13 0.15 0.14 0.21 -7.67%
P/EPS 3.15 5.74 -35.48 123.61 -148.48 4.68 3.86 -3.32%
EY 31.73 17.41 -2.82 0.81 -0.67 21.35 25.91 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.27 0.26 0.29 0.27 0.42 -4.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 18/08/05 25/08/04 25/08/03 30/08/02 28/08/01 29/08/00 -
Price 1.02 0.71 0.83 0.95 0.95 0.93 1.36 -
P/RPS 0.14 0.09 0.11 0.14 0.14 0.14 0.21 -6.53%
P/EPS 3.28 5.74 -33.47 131.94 -143.94 4.74 3.80 -2.42%
EY 30.49 17.41 -2.99 0.76 -0.69 21.12 26.29 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.25 0.28 0.28 0.28 0.42 -3.93%

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