[MFLOUR] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.97%
YoY- -56.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 794,226 740,085 649,483 605,255 565,228 558,948 570,731 5.65%
PBT 43,482 21,780 -5,289 8,634 18,664 25,489 35,131 3.61%
Tax -10,606 -6,453 -406 -4,265 -8,651 -11,063 -11,566 -1.43%
NP 32,876 15,327 -5,695 4,369 10,013 14,426 23,565 5.70%
-
NP to SH 28,301 10,425 -5,695 4,369 10,013 14,426 23,565 3.09%
-
Tax Rate 24.39% 29.63% - 49.40% 46.35% 43.40% 32.92% -
Total Cost 761,350 724,758 655,178 600,886 555,215 544,522 547,166 5.65%
-
Net Worth 296,231 286,400 290,473 283,043 289,820 288,183 270,514 1.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,940 9,578 8,882 8,398 8,400 8,401 8,401 2.84%
Div Payout % 35.12% 91.88% 0.00% 192.24% 83.90% 58.24% 35.65% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 296,231 286,400 290,473 283,043 289,820 288,183 270,514 1.52%
NOSH 99,406 95,786 88,829 83,989 84,005 84,018 84,010 2.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.14% 2.07% -0.88% 0.72% 1.77% 2.58% 4.13% -
ROE 9.55% 3.64% -1.96% 1.54% 3.45% 5.01% 8.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 798.97 772.64 731.15 720.63 672.84 665.27 679.36 2.73%
EPS 28.47 10.88 -6.41 5.20 11.92 17.17 28.05 0.24%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.98 2.99 3.27 3.37 3.45 3.43 3.22 -1.28%
Adjusted Per Share Value based on latest NOSH - 83,888
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.09 59.73 52.41 48.84 45.61 45.11 46.06 5.65%
EPS 2.28 0.84 -0.46 0.35 0.81 1.16 1.90 3.08%
DPS 0.80 0.77 0.72 0.68 0.68 0.68 0.68 2.74%
NAPS 0.2391 0.2311 0.2344 0.2284 0.2339 0.2326 0.2183 1.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.14 0.73 0.79 0.93 0.87 0.93 1.05 -
P/RPS 0.14 0.09 0.11 0.13 0.13 0.14 0.15 -1.14%
P/EPS 4.00 6.71 -12.32 17.88 7.30 5.42 3.74 1.12%
EY 24.97 14.91 -8.12 5.59 13.70 18.46 26.71 -1.11%
DY 8.77 13.70 12.66 10.75 11.49 10.75 9.52 -1.35%
P/NAPS 0.38 0.24 0.24 0.28 0.25 0.27 0.33 2.37%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 29/03/05 05/03/04 28/02/03 22/02/02 28/02/01 -
Price 1.05 0.79 0.75 0.95 0.89 0.94 1.09 -
P/RPS 0.13 0.10 0.10 0.13 0.13 0.14 0.16 -3.39%
P/EPS 3.69 7.26 -11.70 18.26 7.47 5.47 3.89 -0.87%
EY 27.11 13.78 -8.55 5.48 13.39 18.27 25.73 0.87%
DY 9.52 12.66 13.33 10.53 11.24 10.64 9.17 0.62%
P/NAPS 0.35 0.26 0.23 0.28 0.26 0.27 0.34 0.48%

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