[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.41%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,936,824 1,868,252 1,918,415 1,865,336 1,850,646 1,836,036 1,555,091 15.77%
PBT 16,268 304 103,611 110,684 125,480 159,896 127,893 -74.73%
Tax -7,620 -8,504 -11,413 -20,613 -26,000 -31,268 -27,567 -57.59%
NP 8,648 -8,200 92,198 90,070 99,480 128,628 100,326 -80.51%
-
NP to SH 7,228 -2,392 80,872 80,514 89,870 119,164 85,183 -80.71%
-
Tax Rate 46.84% 2,797.37% 11.02% 18.62% 20.72% 19.56% 21.55% -
Total Cost 1,928,176 1,876,452 1,826,217 1,775,265 1,751,166 1,707,408 1,454,765 20.68%
-
Net Worth 465,804 434,909 522,067 502,678 480,139 479,110 469,351 -0.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 465,804 434,909 522,067 502,678 480,139 479,110 469,351 -0.50%
NOSH 401,555 181,212 107,642 107,639 107,654 107,665 107,649 140.71%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.45% -0.44% 4.81% 4.83% 5.38% 7.01% 6.45% -
ROE 1.55% -0.55% 15.49% 16.02% 18.72% 24.87% 18.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 482.33 1,030.98 1,782.21 1,732.94 1,719.06 1,705.32 1,444.59 -51.90%
EPS 1.80 -1.32 75.13 74.80 83.48 110.68 79.13 -91.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 2.40 4.85 4.67 4.46 4.45 4.36 -58.66%
Adjusted Per Share Value based on latest NOSH - 107,672
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 156.30 150.77 154.82 150.53 149.35 148.17 125.50 15.77%
EPS 0.58 -0.19 6.53 6.50 7.25 9.62 6.87 -80.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3759 0.351 0.4213 0.4057 0.3875 0.3866 0.3788 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 4.67 3.60 3.48 4.12 2.72 2.23 -
P/RPS 0.31 0.45 0.20 0.20 0.24 0.16 0.15 62.32%
P/EPS 83.33 -353.79 4.79 4.65 4.94 2.46 2.82 857.77%
EY 1.20 -0.28 20.87 21.49 20.26 40.69 35.48 -89.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.95 0.74 0.75 0.92 0.61 0.51 85.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 17/05/12 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 -
Price 1.56 1.59 4.38 3.89 3.74 3.22 2.47 -
P/RPS 0.32 0.15 0.25 0.22 0.22 0.19 0.17 52.51%
P/EPS 86.67 -120.45 5.83 5.20 4.48 2.91 3.12 819.08%
EY 1.15 -0.83 17.15 19.23 22.32 34.37 32.04 -89.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.66 0.90 0.83 0.84 0.72 0.57 76.89%

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