[MFLOUR] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 140.56%
YoY- -58.11%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,158,824 879,999 736,373 698,868 629,985 573,493 565,459 12.69%
PBT 95,344 38,695 33,089 8,596 2,806 18,908 16,219 34.30%
Tax -17,520 -10,742 -8,294 -5,392 216 -8,316 -10,009 9.77%
NP 77,824 27,953 24,795 3,204 3,022 10,592 6,210 52.34%
-
NP to SH 70,334 24,096 19,438 1,266 3,022 10,592 6,210 49.80%
-
Tax Rate 18.38% 27.76% 25.07% 62.73% -7.70% 43.98% 61.71% -
Total Cost 1,081,000 852,046 711,578 695,664 626,963 562,901 559,249 11.59%
-
Net Worth 360,563 318,214 297,869 293,071 276,315 284,432 288,551 3.77%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 21,533 10,278 9,586 8,891 - - 8,405 16.95%
Div Payout % 30.62% 42.66% 49.32% 702.35% - - 135.36% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 360,563 318,214 297,869 293,071 276,315 284,432 288,551 3.77%
NOSH 107,631 107,142 96,397 95,775 84,242 83,903 84,125 4.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.72% 3.18% 3.37% 0.46% 0.48% 1.85% 1.10% -
ROE 19.51% 7.57% 6.53% 0.43% 1.09% 3.72% 2.15% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1,076.66 821.33 763.89 729.70 747.82 683.51 672.16 8.16%
EPS 65.35 22.49 20.16 1.32 3.59 12.62 7.38 43.78%
DPS 20.00 9.59 10.00 9.28 0.00 0.00 10.00 12.23%
NAPS 3.35 2.97 3.09 3.06 3.28 3.39 3.43 -0.39%
Adjusted Per Share Value based on latest NOSH - 95,775
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 93.52 71.02 59.43 56.40 50.84 46.28 45.63 12.69%
EPS 5.68 1.94 1.57 0.10 0.24 0.85 0.50 49.87%
DPS 1.74 0.83 0.77 0.72 0.00 0.00 0.68 16.93%
NAPS 0.291 0.2568 0.2404 0.2365 0.223 0.2295 0.2329 3.77%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.54 1.40 0.98 0.71 0.88 0.89 0.98 -
P/RPS 0.14 0.17 0.13 0.10 0.12 0.13 0.15 -1.14%
P/EPS 2.36 6.23 4.86 53.71 24.53 7.05 13.28 -24.99%
EY 42.43 16.06 20.58 1.86 4.08 14.18 7.53 33.36%
DY 12.99 6.85 10.20 13.08 0.00 0.00 10.20 4.10%
P/NAPS 0.46 0.47 0.32 0.23 0.27 0.26 0.29 7.98%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 07/08/08 08/08/07 29/08/06 18/08/05 25/08/04 25/08/03 30/08/02 -
Price 1.52 1.51 1.02 0.71 0.83 0.95 0.95 -
P/RPS 0.14 0.18 0.13 0.10 0.11 0.14 0.14 0.00%
P/EPS 2.33 6.71 5.06 53.71 23.14 7.53 12.87 -24.76%
EY 42.99 14.89 19.77 1.86 4.32 13.29 7.77 32.95%
DY 13.16 6.35 9.80 13.08 0.00 0.00 10.53 3.78%
P/NAPS 0.45 0.51 0.33 0.23 0.25 0.28 0.28 8.22%

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