[MFLOUR] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -36.16%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,344,024 1,138,324 1,144,134 888,852 717,306 724,730 625,960 13.57%
PBT 96,756 57,590 97,346 34,628 44,202 22,628 -5,142 -
Tax -19,544 -14,656 -23,512 -9,824 -9,552 -6,914 3,058 -
NP 77,212 42,934 73,834 24,804 34,650 15,714 -2,084 -
-
NP to SH 65,370 37,850 68,940 21,454 29,864 11,838 -2,084 -
-
Tax Rate 20.20% 25.45% 24.15% 28.37% 21.61% 30.56% - -
Total Cost 1,266,812 1,095,390 1,070,300 864,048 682,656 709,016 628,044 12.39%
-
Net Worth 426,326 390,772 360,632 316,063 296,719 293,076 275,625 7.53%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 426,326 390,772 360,632 316,063 296,719 293,076 275,625 7.53%
NOSH 107,658 107,650 107,651 106,418 96,025 95,776 84,032 4.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.74% 3.77% 6.45% 2.79% 4.83% 2.17% -0.33% -
ROE 15.33% 9.69% 19.12% 6.79% 10.06% 4.04% -0.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,248.42 1,057.42 1,062.81 835.24 746.99 756.69 744.90 8.98%
EPS 60.72 35.16 64.04 20.16 31.10 12.36 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.63 3.35 2.97 3.09 3.06 3.28 3.18%
Adjusted Per Share Value based on latest NOSH - 107,142
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.46 91.86 92.33 71.73 57.89 58.49 50.52 13.57%
EPS 5.28 3.05 5.56 1.73 2.41 0.96 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.344 0.3154 0.291 0.2551 0.2395 0.2365 0.2224 7.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.93 1.51 1.54 1.40 0.98 0.71 0.88 -
P/RPS 0.15 0.14 0.14 0.17 0.13 0.09 0.12 3.78%
P/EPS 3.18 4.29 2.40 6.94 3.15 5.74 -35.48 -
EY 31.46 23.28 41.58 14.40 31.73 17.41 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.46 0.47 0.32 0.23 0.27 10.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 24/08/09 07/08/08 08/08/07 29/08/06 18/08/05 25/08/04 -
Price 2.07 1.54 1.52 1.51 1.02 0.71 0.83 -
P/RPS 0.17 0.15 0.14 0.18 0.14 0.09 0.11 7.52%
P/EPS 3.41 4.38 2.37 7.49 3.28 5.74 -33.47 -
EY 29.33 22.83 42.13 13.35 30.49 17.41 -2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.45 0.51 0.33 0.23 0.25 12.97%

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