[MFLOUR] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 45.2%
YoY- -287.45%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,101,208 837,434 733,871 683,729 613,883 563,844 551,525 12.20%
PBT 87,273 42,906 30,987 37 3,155 19,059 23,413 24.49%
Tax -16,293 -11,246 -7,582 -2,487 -1,490 -8,961 -11,008 6.74%
NP 70,980 31,660 23,405 -2,450 1,665 10,098 12,405 33.70%
-
NP to SH 62,800 27,150 17,890 -3,121 1,665 10,098 12,405 31.00%
-
Tax Rate 18.67% 26.21% 24.47% 6,721.62% 47.23% 47.02% 47.02% -
Total Cost 1,030,228 805,774 710,466 686,179 612,218 553,746 539,120 11.38%
-
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 21,533 10,278 9,586 8,891 - - 8,405 16.95%
Div Payout % 34.29% 37.86% 53.58% 0.00% - - 67.76% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 366,042 319,572 293,201 289,255 280,706 293,212 290,422 3.92%
NOSH 107,659 105,818 95,817 95,779 83,793 84,015 83,937 4.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.45% 3.78% 3.19% -0.36% 0.27% 1.79% 2.25% -
ROE 17.16% 8.50% 6.10% -1.08% 0.59% 3.44% 4.27% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,022.86 791.39 765.91 713.86 732.62 671.12 657.07 7.64%
EPS 58.33 25.66 18.67 -3.26 1.99 12.02 14.78 25.68%
DPS 20.00 9.71 10.00 9.28 0.00 0.00 10.00 12.23%
NAPS 3.40 3.02 3.06 3.02 3.35 3.49 3.46 -0.29%
Adjusted Per Share Value based on latest NOSH - 95,779
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 88.87 67.58 59.22 55.18 49.54 45.50 44.51 12.20%
EPS 5.07 2.19 1.44 -0.25 0.13 0.81 1.00 31.03%
DPS 1.74 0.83 0.77 0.72 0.00 0.00 0.68 16.93%
NAPS 0.2954 0.2579 0.2366 0.2334 0.2265 0.2366 0.2344 3.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.48 1.10 0.81 0.75 0.94 0.85 1.01 -
P/RPS 0.14 0.14 0.11 0.11 0.13 0.13 0.15 -1.14%
P/EPS 2.54 4.29 4.34 -23.02 47.31 7.07 6.83 -15.18%
EY 39.41 23.32 23.05 -4.34 2.11 14.14 14.63 17.94%
DY 13.51 8.83 12.35 12.38 0.00 0.00 9.90 5.31%
P/NAPS 0.44 0.36 0.26 0.25 0.28 0.24 0.29 7.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/05/08 22/05/07 23/05/06 30/05/05 28/05/04 23/05/03 21/05/02 -
Price 1.51 1.17 0.90 0.76 0.90 0.87 1.03 -
P/RPS 0.15 0.15 0.12 0.11 0.12 0.13 0.16 -1.06%
P/EPS 2.59 4.56 4.82 -23.32 45.29 7.24 6.97 -15.19%
EY 38.63 21.93 20.75 -4.29 2.21 13.82 14.35 17.92%
DY 13.25 8.30 11.11 12.22 0.00 0.00 9.71 5.31%
P/NAPS 0.44 0.39 0.29 0.25 0.27 0.25 0.30 6.58%

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