[MFLOUR] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.31%
YoY- 152.27%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 569,162 572,067 444,426 358,653 362,365 312,980 288,250 11.99%
PBT 28,795 48,673 17,314 22,101 11,314 -2,571 3,257 43.74%
Tax -7,328 -11,756 -4,912 -4,776 -3,457 1,529 -2,952 16.34%
NP 21,467 36,917 12,402 17,325 7,857 -1,042 305 103.06%
-
NP to SH 18,925 34,470 10,727 14,932 5,919 -1,042 305 98.84%
-
Tax Rate 25.45% 24.15% 28.37% 21.61% 30.56% - 90.64% -
Total Cost 547,695 535,150 432,024 341,328 354,508 314,022 287,945 11.30%
-
Net Worth 390,772 360,632 316,063 296,719 293,076 275,625 287,208 5.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 390,772 360,632 316,063 296,719 293,076 275,625 287,208 5.26%
NOSH 107,650 107,651 106,418 96,025 95,776 84,032 84,722 4.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.77% 6.45% 2.79% 4.83% 2.17% -0.33% 0.11% -
ROE 4.84% 9.56% 3.39% 5.03% 2.02% -0.38% 0.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 528.71 531.41 417.62 373.50 378.34 372.45 340.23 7.61%
EPS 17.58 32.02 10.08 15.55 6.18 -1.24 0.36 91.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.35 2.97 3.09 3.06 3.28 3.39 1.14%
Adjusted Per Share Value based on latest NOSH - 96,397
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.93 46.17 35.87 28.94 29.24 25.26 23.26 11.99%
EPS 1.53 2.78 0.87 1.21 0.48 -0.08 0.02 105.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3154 0.291 0.2551 0.2395 0.2365 0.2224 0.2318 5.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.51 1.54 1.40 0.98 0.71 0.88 0.89 -
P/RPS 0.29 0.29 0.34 0.26 0.19 0.24 0.26 1.83%
P/EPS 8.59 4.81 13.89 6.30 11.49 -70.97 247.22 -42.84%
EY 11.64 20.79 7.20 15.87 8.70 -1.41 0.40 75.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.47 0.32 0.23 0.27 0.26 8.31%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 07/08/08 08/08/07 29/08/06 18/08/05 25/08/04 25/08/03 -
Price 1.54 1.52 1.51 1.02 0.71 0.83 0.95 -
P/RPS 0.29 0.29 0.36 0.27 0.19 0.22 0.28 0.58%
P/EPS 8.76 4.75 14.98 6.56 11.49 -66.94 263.89 -43.27%
EY 11.42 21.07 6.68 15.25 8.70 -1.49 0.38 76.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.51 0.33 0.23 0.25 0.28 6.98%

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