[MFLOUR] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.28%
YoY- 74.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,161,370 1,184,284 989,033 746,937 729,044 633,364 596,000 11.74%
PBT 85,906 96,074 48,418 39,225 26,905 -5,325 9,578 44.09%
Tax -19,817 -23,373 -11,090 -8,220 -6,562 2,570 -5,130 25.23%
NP 66,089 72,701 37,328 31,005 20,342 -2,754 4,448 56.72%
-
NP to SH 58,073 66,602 32,505 26,793 15,340 -2,754 4,448 53.39%
-
Tax Rate 23.07% 24.33% 22.90% 20.96% 24.39% - 53.56% -
Total Cost 1,095,281 1,111,582 951,705 715,932 708,701 636,118 591,552 10.80%
-
Net Worth 412,297 386,482 329,965 294,335 291,217 262,554 278,980 6.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,176 7,177 7,118 6,519 6,386 - - -
Div Payout % 12.36% 10.78% 21.90% 24.33% 41.63% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 412,297 386,482 329,965 294,335 291,217 262,554 278,980 6.72%
NOSH 107,649 107,655 106,784 97,785 95,795 86,083 84,030 4.21%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.69% 6.14% 3.77% 4.15% 2.79% -0.43% 0.75% -
ROE 14.09% 17.23% 9.85% 9.10% 5.27% -1.05% 1.59% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,078.84 1,100.07 926.19 763.85 761.04 735.76 709.27 7.23%
EPS 53.95 61.87 30.44 27.40 16.01 -3.20 5.29 47.20%
DPS 6.67 6.67 6.67 6.67 6.67 0.00 0.00 -
NAPS 3.83 3.59 3.09 3.01 3.04 3.05 3.32 2.40%
Adjusted Per Share Value based on latest NOSH - 101,037
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 93.72 95.57 79.82 60.28 58.83 51.11 48.10 11.74%
EPS 4.69 5.37 2.62 2.16 1.24 -0.22 0.36 53.33%
DPS 0.58 0.58 0.57 0.53 0.52 0.00 0.00 -
NAPS 0.3327 0.3119 0.2663 0.2375 0.235 0.2119 0.2251 6.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.57 1.50 1.42 1.05 0.74 0.82 0.90 -
P/RPS 0.15 0.14 0.15 0.14 0.10 0.11 0.13 2.41%
P/EPS 2.91 2.42 4.66 3.83 4.62 -25.62 17.00 -25.46%
EY 34.36 41.24 21.44 26.10 21.64 -3.90 5.88 34.17%
DY 4.25 4.44 4.69 6.35 9.01 0.00 0.00 -
P/NAPS 0.41 0.42 0.46 0.35 0.24 0.27 0.27 7.20%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 10/11/08 20/11/07 20/11/06 15/11/05 23/11/04 21/11/03 -
Price 1.53 1.33 1.35 1.11 0.70 0.80 0.93 -
P/RPS 0.14 0.12 0.15 0.15 0.09 0.11 0.13 1.24%
P/EPS 2.84 2.15 4.43 4.05 4.37 -25.00 17.57 -26.17%
EY 35.26 46.52 22.55 24.68 22.88 -4.00 5.69 35.49%
DY 4.36 5.01 4.94 6.01 9.52 0.00 0.00 -
P/NAPS 0.40 0.37 0.44 0.37 0.23 0.26 0.28 6.11%

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