[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -29.97%
YoY- 221.34%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,112,512 1,198,778 1,184,284 1,144,134 1,164,068 1,031,183 989,033 8.15%
PBT 33,156 80,715 96,074 97,346 144,224 63,985 48,418 -22.29%
Tax -12,712 -18,804 -23,373 -23,512 -35,056 -10,676 -11,090 9.51%
NP 20,444 61,911 72,701 73,834 109,168 53,309 37,328 -33.03%
-
NP to SH 18,740 57,971 66,602 68,940 98,444 46,591 32,505 -30.70%
-
Tax Rate 38.34% 23.30% 24.33% 24.15% 24.31% 16.69% 22.90% -
Total Cost 1,092,068 1,136,867 1,111,582 1,070,300 1,054,900 977,874 951,705 9.59%
-
Net Worth 394,186 388,626 386,482 360,632 366,042 344,563 329,965 12.57%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 21,530 7,177 - - 21,401 7,118 -
Div Payout % - 37.14% 10.78% - - 45.93% 21.90% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 394,186 388,626 386,482 360,632 366,042 344,563 329,965 12.57%
NOSH 107,701 107,652 107,655 107,651 107,659 107,007 106,784 0.57%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.84% 5.16% 6.14% 6.45% 9.38% 5.17% 3.77% -
ROE 4.75% 14.92% 17.23% 19.12% 26.89% 13.52% 9.85% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,032.96 1,113.56 1,100.07 1,062.81 1,081.25 963.66 926.19 7.53%
EPS 17.40 53.85 61.87 64.04 91.44 43.54 30.44 -31.10%
DPS 0.00 20.00 6.67 0.00 0.00 20.00 6.67 -
NAPS 3.66 3.61 3.59 3.35 3.40 3.22 3.09 11.93%
Adjusted Per Share Value based on latest NOSH - 107,631
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.78 96.74 95.57 92.33 93.94 83.22 79.82 8.14%
EPS 1.51 4.68 5.37 5.56 7.94 3.76 2.62 -30.72%
DPS 0.00 1.74 0.58 0.00 0.00 1.73 0.57 -
NAPS 0.3181 0.3136 0.3119 0.291 0.2954 0.2781 0.2663 12.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.33 1.38 1.50 1.54 1.48 1.38 1.42 -
P/RPS 0.13 0.12 0.14 0.14 0.14 0.14 0.15 -9.09%
P/EPS 7.64 2.56 2.42 2.40 1.62 3.17 4.66 38.99%
EY 13.08 39.02 41.24 41.58 61.78 31.55 21.44 -28.04%
DY 0.00 14.49 4.44 0.00 0.00 14.49 4.69 -
P/NAPS 0.36 0.38 0.42 0.46 0.44 0.43 0.46 -15.06%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 28/02/08 20/11/07 -
Price 1.45 1.33 1.33 1.52 1.51 1.59 1.35 -
P/RPS 0.14 0.12 0.12 0.14 0.14 0.16 0.15 -4.49%
P/EPS 8.33 2.47 2.15 2.37 1.65 3.65 4.43 52.28%
EY 12.00 40.49 46.52 42.13 60.56 27.38 22.55 -34.30%
DY 0.00 15.04 5.01 0.00 0.00 12.58 4.94 -
P/NAPS 0.40 0.37 0.37 0.45 0.44 0.49 0.44 -6.15%

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