[MFLOUR] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 58.94%
YoY- 859.81%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 330,025 310,565 289,408 234,023 193,302 174,460 158,255 13.01%
PBT 27,604 8,659 27,671 14,063 2,123 -1,295 1,450 63.33%
Tax -4,890 -1,274 -2,358 -4,441 -2,053 -2,334 -417 50.67%
NP 22,714 7,385 25,313 9,622 70 -3,629 1,033 67.29%
-
NP to SH 19,324 8,019 22,212 8,206 -1,080 -3,629 1,033 62.85%
-
Tax Rate 17.71% 14.71% 8.52% 31.58% 96.70% - 28.76% -
Total Cost 307,311 303,180 264,095 224,401 193,232 178,089 157,222 11.80%
-
Net Worth 425,235 388,571 346,692 311,514 318,418 266,752 251,666 9.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 16,148 16,145 16,150 5,226 4,795 8,891 - -
Div Payout % 83.57% 201.34% 72.71% 63.69% 0.00% 0.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 425,235 388,571 346,692 311,514 318,418 266,752 251,666 9.12%
NOSH 107,654 107,637 107,668 104,535 95,909 88,917 83,888 4.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.88% 2.38% 8.75% 4.11% 0.04% -2.08% 0.65% -
ROE 4.54% 2.06% 6.41% 2.63% -0.34% -1.36% 0.41% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 306.56 288.53 268.80 223.87 201.55 196.20 188.65 8.42%
EPS 17.95 7.45 20.63 7.85 -1.13 -4.01 1.23 56.26%
DPS 15.00 15.00 15.00 5.00 5.00 10.00 0.00 -
NAPS 3.95 3.61 3.22 2.98 3.32 3.00 3.00 4.68%
Adjusted Per Share Value based on latest NOSH - 104,535
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.63 25.06 23.36 18.89 15.60 14.08 12.77 13.01%
EPS 1.56 0.65 1.79 0.66 -0.09 -0.29 0.08 63.98%
DPS 1.30 1.30 1.30 0.42 0.39 0.72 0.00 -
NAPS 0.3432 0.3136 0.2798 0.2514 0.257 0.2153 0.2031 9.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.62 1.38 1.38 1.14 0.73 0.79 0.93 -
P/RPS 0.53 0.48 0.51 0.51 0.36 0.40 0.49 1.31%
P/EPS 9.03 18.52 6.69 14.52 -64.83 -19.36 75.52 -29.78%
EY 11.08 5.40 14.95 6.89 -1.54 -5.17 1.32 42.51%
DY 9.26 10.87 10.87 4.39 6.85 12.66 0.00 -
P/NAPS 0.41 0.38 0.43 0.38 0.22 0.26 0.31 4.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 25/02/09 28/02/08 28/02/07 27/02/06 29/03/05 05/03/04 -
Price 1.63 1.33 1.59 1.05 0.79 0.75 0.95 -
P/RPS 0.53 0.46 0.59 0.47 0.39 0.38 0.50 0.97%
P/EPS 9.08 17.85 7.71 13.38 -70.16 -18.38 77.15 -29.97%
EY 11.01 5.60 12.97 7.48 -1.43 -5.44 1.30 42.72%
DY 9.20 11.28 9.43 4.76 6.33 13.33 0.00 -
P/NAPS 0.41 0.37 0.49 0.35 0.24 0.25 0.32 4.21%

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