[MFLOUR] YoY 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- -65.92%
YoY- -88.37%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 234,023 193,302 174,460 158,255 139,959 146,692 149,572 7.74%
PBT 14,063 2,123 -1,295 1,450 12,399 6,436 5,959 15.37%
Tax -4,441 -2,053 -2,334 -417 -3,520 -3,536 -1,483 20.04%
NP 9,622 70 -3,629 1,033 8,879 2,900 4,476 13.59%
-
NP to SH 8,206 -1,080 -3,629 1,033 8,879 2,900 4,476 10.62%
-
Tax Rate 31.58% 96.70% - 28.76% 28.39% 54.94% 24.89% -
Total Cost 224,401 193,232 178,089 157,222 131,080 143,792 145,096 7.53%
-
Net Worth 311,514 318,418 266,752 251,666 252,019 288,318 270,407 2.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,226 4,795 8,891 - - - - -
Div Payout % 63.69% 0.00% 0.00% - - - - -
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 311,514 318,418 266,752 251,666 252,019 288,318 270,407 2.38%
NOSH 104,535 95,909 88,917 83,888 84,006 84,057 83,977 3.71%
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 4.11% 0.04% -2.08% 0.65% 6.34% 1.98% 2.99% -
ROE 2.63% -0.34% -1.36% 0.41% 3.52% 1.01% 1.66% -
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 223.87 201.55 196.20 188.65 166.60 174.51 178.11 3.88%
EPS 7.85 -1.13 -4.01 1.23 10.57 3.45 5.33 6.66%
DPS 5.00 5.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.32 3.00 3.00 3.00 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 18.89 15.60 14.08 12.77 11.29 11.84 12.07 7.74%
EPS 0.66 -0.09 -0.29 0.08 0.72 0.23 0.36 10.62%
DPS 0.42 0.39 0.72 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.257 0.2153 0.2031 0.2034 0.2327 0.2182 2.38%
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 0.51 0.36 0.40 0.49 0.52 0.53 0.59 -2.39%
P/EPS 14.52 -64.83 -19.36 75.52 8.23 26.96 19.70 -4.95%
EY 6.89 -1.54 -5.17 1.32 12.15 3.71 5.08 5.20%
DY 4.39 6.85 12.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.22 0.26 0.31 0.29 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 0.47 0.39 0.38 0.50 0.53 0.54 0.61 -4.25%
P/EPS 13.38 -70.16 -18.38 77.15 8.42 27.25 20.45 -6.82%
EY 7.48 -1.43 -5.44 1.30 11.88 3.67 4.89 7.33%
DY 4.76 6.33 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.25 0.32 0.30 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