[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -12.96%
YoY- 24.43%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,161,370 1,138,324 1,112,512 1,198,778 1,184,284 1,144,134 1,164,068 -0.15%
PBT 85,906 57,590 33,156 80,715 96,074 97,346 144,224 -29.18%
Tax -19,817 -14,656 -12,712 -18,804 -23,373 -23,512 -35,056 -31.60%
NP 66,089 42,934 20,444 61,911 72,701 73,834 109,168 -28.41%
-
NP to SH 58,073 37,850 18,740 57,971 66,602 68,940 98,444 -29.63%
-
Tax Rate 23.07% 25.45% 38.34% 23.30% 24.33% 24.15% 24.31% -
Total Cost 1,095,281 1,095,390 1,092,068 1,136,867 1,111,582 1,070,300 1,054,900 2.53%
-
Net Worth 412,297 390,772 394,186 388,626 386,482 360,632 366,042 8.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,176 - - 21,530 7,177 - - -
Div Payout % 12.36% - - 37.14% 10.78% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 412,297 390,772 394,186 388,626 386,482 360,632 366,042 8.24%
NOSH 107,649 107,650 107,701 107,652 107,655 107,651 107,659 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.69% 3.77% 1.84% 5.16% 6.14% 6.45% 9.38% -
ROE 14.09% 9.69% 4.75% 14.92% 17.23% 19.12% 26.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,078.84 1,057.42 1,032.96 1,113.56 1,100.07 1,062.81 1,081.25 -0.14%
EPS 53.95 35.16 17.40 53.85 61.87 64.04 91.44 -29.63%
DPS 6.67 0.00 0.00 20.00 6.67 0.00 0.00 -
NAPS 3.83 3.63 3.66 3.61 3.59 3.35 3.40 8.25%
Adjusted Per Share Value based on latest NOSH - 107,637
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.72 91.86 89.78 96.74 95.57 92.33 93.94 -0.15%
EPS 4.69 3.05 1.51 4.68 5.37 5.56 7.94 -29.57%
DPS 0.58 0.00 0.00 1.74 0.58 0.00 0.00 -
NAPS 0.3327 0.3154 0.3181 0.3136 0.3119 0.291 0.2954 8.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.51 1.33 1.38 1.50 1.54 1.48 -
P/RPS 0.15 0.14 0.13 0.12 0.14 0.14 0.14 4.70%
P/EPS 2.91 4.29 7.64 2.56 2.42 2.40 1.62 47.71%
EY 34.36 23.28 13.08 39.02 41.24 41.58 61.78 -32.34%
DY 4.25 0.00 0.00 14.49 4.44 0.00 0.00 -
P/NAPS 0.41 0.42 0.36 0.38 0.42 0.46 0.44 -4.59%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 09/11/09 24/08/09 27/05/09 25/02/09 10/11/08 07/08/08 14/05/08 -
Price 1.53 1.54 1.45 1.33 1.33 1.52 1.51 -
P/RPS 0.14 0.15 0.14 0.12 0.12 0.14 0.14 0.00%
P/EPS 2.84 4.38 8.33 2.47 2.15 2.37 1.65 43.57%
EY 35.26 22.83 12.00 40.49 46.52 42.13 60.56 -30.25%
DY 4.36 0.00 0.00 15.04 5.01 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.37 0.37 0.45 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