[MFLOUR] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.03%
YoY- 72.71%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,836,036 1,555,091 1,461,030 1,344,024 1,317,164 1,201,053 1,161,370 35.74%
PBT 159,896 127,893 108,777 96,756 109,288 92,034 85,906 51.37%
Tax -31,268 -27,567 -20,469 -19,544 -24,204 -19,753 -19,817 35.56%
NP 128,628 100,326 88,308 77,212 85,084 72,281 66,089 55.94%
-
NP to SH 119,164 85,183 75,628 65,370 71,076 62,879 58,073 61.54%
-
Tax Rate 19.56% 21.55% 18.82% 20.20% 22.15% 21.46% 23.07% -
Total Cost 1,707,408 1,454,765 1,372,722 1,266,812 1,232,080 1,128,772 1,095,281 34.48%
-
Net Worth 479,110 469,351 441,366 426,326 425,121 425,221 412,297 10.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 21,530 7,176 -
Div Payout % - - - - - 34.24% 12.36% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 479,110 469,351 441,366 426,326 425,121 425,221 412,297 10.54%
NOSH 107,665 107,649 107,650 107,658 107,625 107,651 107,649 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.01% 6.45% 6.04% 5.74% 6.46% 6.02% 5.69% -
ROE 24.87% 18.15% 17.13% 15.33% 16.72% 14.79% 14.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,705.32 1,444.59 1,357.20 1,248.42 1,223.84 1,115.69 1,078.84 35.73%
EPS 110.68 79.13 70.25 60.72 66.04 58.41 53.95 61.52%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 6.67 -
NAPS 4.45 4.36 4.10 3.96 3.95 3.95 3.83 10.53%
Adjusted Per Share Value based on latest NOSH - 107,619
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 148.17 125.50 117.91 108.46 106.30 96.93 93.72 35.75%
EPS 9.62 6.87 6.10 5.28 5.74 5.07 4.69 61.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.74 0.58 -
NAPS 0.3866 0.3788 0.3562 0.344 0.3431 0.3432 0.3327 10.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.72 2.23 2.03 1.93 1.95 1.62 1.57 -
P/RPS 0.16 0.15 0.15 0.15 0.16 0.15 0.15 4.40%
P/EPS 2.46 2.82 2.89 3.18 2.95 2.77 2.91 -10.60%
EY 40.69 35.48 34.61 31.46 33.87 36.06 34.36 11.94%
DY 0.00 0.00 0.00 0.00 0.00 12.35 4.25 -
P/NAPS 0.61 0.51 0.50 0.49 0.49 0.41 0.41 30.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 -
Price 3.22 2.47 2.19 2.07 1.92 1.63 1.53 -
P/RPS 0.19 0.17 0.16 0.17 0.16 0.15 0.14 22.60%
P/EPS 2.91 3.12 3.12 3.41 2.91 2.79 2.84 1.63%
EY 34.37 32.04 32.08 29.33 34.40 35.83 35.26 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 12.27 4.36 -
P/NAPS 0.72 0.57 0.53 0.52 0.49 0.41 0.40 48.02%

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