[MFLOUR] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 522.12%
YoY- 862.44%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,177,621 975,798 753,505 721,243 633,278 586,959 571,228 12.80%
PBT 99,727 50,377 31,542 18,884 -2,544 19,583 13,319 39.82%
Tax -19,888 -12,759 -8,218 -7,256 1,511 -7,368 -8,973 14.17%
NP 79,839 37,618 23,324 11,628 -1,033 12,215 4,346 62.36%
-
NP to SH 72,164 32,585 19,015 7,876 -1,033 12,215 4,346 59.65%
-
Tax Rate 19.94% 25.33% 26.05% 38.42% - 37.62% 67.37% -
Total Cost 1,097,782 938,180 730,181 709,615 634,311 574,744 566,882 11.63%
-
Net Worth 386,511 332,686 304,121 291,276 262,453 278,751 280,761 5.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 21,533 10,610 9,847 13,682 - - 8,405 16.95%
Div Payout % 29.84% 32.56% 51.79% 173.72% - - 193.41% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 386,511 332,686 304,121 291,276 262,453 278,751 280,761 5.46%
NOSH 107,663 107,665 101,037 95,814 86,050 83,961 83,809 4.25%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.78% 3.86% 3.10% 1.61% -0.16% 2.08% 0.76% -
ROE 18.67% 9.79% 6.25% 2.70% -0.39% 4.38% 1.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,093.80 906.32 745.77 752.75 735.94 699.08 681.58 8.19%
EPS 67.03 30.27 18.82 8.22 -1.20 14.55 5.19 53.11%
DPS 20.00 9.85 9.75 14.28 0.00 0.00 10.00 12.23%
NAPS 3.59 3.09 3.01 3.04 3.05 3.32 3.35 1.15%
Adjusted Per Share Value based on latest NOSH - 95,814
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 95.03 78.75 60.81 58.20 51.11 47.37 46.10 12.80%
EPS 5.82 2.63 1.53 0.64 -0.08 0.99 0.35 59.69%
DPS 1.74 0.86 0.79 1.10 0.00 0.00 0.68 16.93%
NAPS 0.3119 0.2685 0.2454 0.2351 0.2118 0.225 0.2266 5.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.50 1.42 1.05 0.74 0.82 0.90 0.87 -
P/RPS 0.14 0.16 0.14 0.10 0.11 0.13 0.13 1.24%
P/EPS 2.24 4.69 5.58 9.00 -68.31 6.19 16.78 -28.48%
EY 44.68 21.31 17.92 11.11 -1.46 16.16 5.96 39.85%
DY 13.33 6.94 9.28 19.30 0.00 0.00 11.49 2.50%
P/NAPS 0.42 0.46 0.35 0.24 0.27 0.27 0.26 8.31%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 20/11/07 20/11/06 15/11/05 23/11/04 21/11/03 29/11/02 -
Price 1.33 1.35 1.11 0.70 0.80 0.93 0.89 -
P/RPS 0.12 0.15 0.15 0.09 0.11 0.13 0.13 -1.32%
P/EPS 1.98 4.46 5.90 8.52 -66.64 6.39 17.16 -30.20%
EY 50.40 22.42 16.95 11.74 -1.50 15.64 5.83 43.21%
DY 15.04 7.30 8.78 20.40 0.00 0.00 11.24 4.96%
P/NAPS 0.37 0.44 0.37 0.23 0.26 0.28 0.27 5.38%

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