[MFLOUR] YoY Cumulative 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- 34.58%
YoY- 74.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 871,028 888,213 741,775 560,203 546,783 475,023 447,000 11.74%
PBT 64,430 72,056 36,314 29,419 20,179 -3,994 7,184 44.09%
Tax -14,863 -17,530 -8,318 -6,165 -4,922 1,928 -3,848 25.23%
NP 49,567 54,526 27,996 23,254 15,257 -2,066 3,336 56.72%
-
NP to SH 43,555 49,952 24,379 20,095 11,505 -2,066 3,336 53.39%
-
Tax Rate 23.07% 24.33% 22.91% 20.96% 24.39% - 53.56% -
Total Cost 821,461 833,687 713,779 536,949 531,526 477,089 443,664 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 5,382 5,382 5,339 4,889 4,789 - - -
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 10.56% 12.92% 7.39% 6.83% 3.95% -0.79% 1.20% -
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 809.13 825.05 694.64 572.89 570.78 551.82 531.95 7.23%
EPS 40.46 46.40 22.83 20.55 12.01 -2.40 3.97 47.19%
DPS 5.00 5.00 5.00 5.00 5.00 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 70.29 71.68 59.86 45.21 44.13 38.33 36.07 11.74%
EPS 3.51 4.03 1.97 1.62 0.93 -0.17 0.27 53.28%
DPS 0.43 0.43 0.43 0.39 0.39 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 0.19 0.18 0.20 0.18 0.13 0.15 0.17 1.86%
P/EPS 3.88 3.23 6.22 5.11 6.16 -34.17 22.67 -25.46%
EY 25.77 30.93 16.08 19.57 16.23 -2.93 4.41 34.17%
DY 3.18 3.33 3.52 4.76 6.76 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 0.19 0.16 0.19 0.19 0.12 0.14 0.17 1.86%
P/EPS 3.78 2.87 5.91 5.40 5.83 -33.33 23.43 -26.19%
EY 26.44 34.89 16.91 18.51 17.16 -3.00 4.27 35.47%
DY 3.27 3.76 3.70 4.50 7.14 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