[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.68%
YoY- 43.84%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,183,242 2,224,240 2,286,575 2,283,244 2,286,364 2,317,516 2,306,038 -3.59%
PBT 54,718 47,452 83,729 109,884 99,314 123,176 93,908 -30.30%
Tax -12,976 -16,148 -4,235 -14,865 -14,676 -15,488 -13,732 -3.71%
NP 41,742 31,304 79,494 95,018 84,638 107,688 80,176 -35.36%
-
NP to SH 36,198 21,592 67,778 84,178 73,400 92,540 66,978 -33.72%
-
Tax Rate 23.71% 34.03% 5.06% 13.53% 14.78% 12.57% 14.62% -
Total Cost 2,141,500 2,192,936 2,207,081 2,188,225 2,201,726 2,209,828 2,225,862 -2.54%
-
Net Worth 743,351 728,730 732,153 715,841 699,560 694,049 667,626 7.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 21,546 - 34,992 21,529 32,287 - 64,609 -52.00%
Div Payout % 59.52% - 51.63% 25.58% 43.99% - 96.46% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 743,351 728,730 732,153 715,841 699,560 694,049 667,626 7.44%
NOSH 538,660 539,800 538,347 538,226 538,123 538,023 538,408 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.91% 1.41% 3.48% 4.16% 3.70% 4.65% 3.48% -
ROE 4.87% 2.96% 9.26% 11.76% 10.49% 13.33% 10.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 405.31 412.05 424.74 424.22 424.88 430.75 428.31 -3.62%
EPS 6.72 4.00 12.59 15.64 13.64 17.20 12.44 -33.74%
DPS 4.00 0.00 6.50 4.00 6.00 0.00 12.00 -52.02%
NAPS 1.38 1.35 1.36 1.33 1.30 1.29 1.24 7.41%
Adjusted Per Share Value based on latest NOSH - 538,370
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 176.19 179.50 184.53 184.26 184.51 187.02 186.10 -3.59%
EPS 2.92 1.74 5.47 6.79 5.92 7.47 5.41 -33.78%
DPS 1.74 0.00 2.82 1.74 2.61 0.00 5.21 -51.96%
NAPS 0.5999 0.5881 0.5908 0.5777 0.5645 0.5601 0.5388 7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.36 1.51 1.55 1.95 1.59 1.54 1.52 -
P/RPS 0.34 0.37 0.36 0.46 0.37 0.36 0.35 -1.91%
P/EPS 20.24 37.75 12.31 12.47 11.66 8.95 12.22 40.11%
EY 4.94 2.65 8.12 8.02 8.58 11.17 8.18 -28.61%
DY 2.94 0.00 4.19 2.05 3.77 0.00 7.89 -48.31%
P/NAPS 0.99 1.12 1.14 1.47 1.22 1.19 1.23 -13.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 26/02/14 -
Price 1.30 1.50 1.64 1.86 1.98 1.55 1.63 -
P/RPS 0.32 0.36 0.39 0.44 0.47 0.36 0.38 -10.85%
P/EPS 19.35 37.50 13.03 11.89 14.52 9.01 13.10 29.79%
EY 5.17 2.67 7.68 8.41 6.89 11.10 7.63 -22.90%
DY 3.08 0.00 3.96 2.15 3.03 0.00 7.36 -44.14%
P/NAPS 0.94 1.11 1.21 1.40 1.52 1.20 1.31 -19.89%

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