[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.28%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,461,030 1,344,024 1,317,164 1,201,053 1,161,370 1,138,324 1,112,512 19.90%
PBT 108,777 96,756 109,288 92,034 85,906 57,590 33,156 120.63%
Tax -20,469 -19,544 -24,204 -19,753 -19,817 -14,656 -12,712 37.33%
NP 88,308 77,212 85,084 72,281 66,089 42,934 20,444 164.99%
-
NP to SH 75,628 65,370 71,076 62,879 58,073 37,850 18,740 153.26%
-
Tax Rate 18.82% 20.20% 22.15% 21.46% 23.07% 25.45% 38.34% -
Total Cost 1,372,722 1,266,812 1,232,080 1,128,772 1,095,281 1,095,390 1,092,068 16.45%
-
Net Worth 441,366 426,326 425,121 425,221 412,297 390,772 394,186 7.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 21,530 7,176 - - -
Div Payout % - - - 34.24% 12.36% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 441,366 426,326 425,121 425,221 412,297 390,772 394,186 7.82%
NOSH 107,650 107,658 107,625 107,651 107,649 107,650 107,701 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.04% 5.74% 6.46% 6.02% 5.69% 3.77% 1.84% -
ROE 17.13% 15.33% 16.72% 14.79% 14.09% 9.69% 4.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,357.20 1,248.42 1,223.84 1,115.69 1,078.84 1,057.42 1,032.96 19.94%
EPS 70.25 60.72 66.04 58.41 53.95 35.16 17.40 153.33%
DPS 0.00 0.00 0.00 20.00 6.67 0.00 0.00 -
NAPS 4.10 3.96 3.95 3.95 3.83 3.63 3.66 7.85%
Adjusted Per Share Value based on latest NOSH - 107,654
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.91 108.46 106.30 96.93 93.72 91.86 89.78 19.90%
EPS 6.10 5.28 5.74 5.07 4.69 3.05 1.51 153.43%
DPS 0.00 0.00 0.00 1.74 0.58 0.00 0.00 -
NAPS 0.3562 0.344 0.3431 0.3432 0.3327 0.3154 0.3181 7.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.03 1.93 1.95 1.62 1.57 1.51 1.33 -
P/RPS 0.15 0.15 0.16 0.15 0.15 0.14 0.13 10.00%
P/EPS 2.89 3.18 2.95 2.77 2.91 4.29 7.64 -47.66%
EY 34.61 31.46 33.87 36.06 34.36 23.28 13.08 91.19%
DY 0.00 0.00 0.00 12.35 4.25 0.00 0.00 -
P/NAPS 0.50 0.49 0.49 0.41 0.41 0.42 0.36 24.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 17/08/10 25/05/10 19/02/10 09/11/09 24/08/09 27/05/09 -
Price 2.19 2.07 1.92 1.63 1.53 1.54 1.45 -
P/RPS 0.16 0.17 0.16 0.15 0.14 0.15 0.14 9.30%
P/EPS 3.12 3.41 2.91 2.79 2.84 4.38 8.33 -48.00%
EY 32.08 29.33 34.40 35.83 35.26 22.83 12.00 92.50%
DY 0.00 0.00 0.00 12.27 4.36 0.00 0.00 -
P/NAPS 0.53 0.52 0.49 0.41 0.40 0.42 0.40 20.61%

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