[MFLOUR] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -19.48%
YoY- 1.19%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,266,437 2,183,242 2,224,240 2,286,575 2,283,244 2,286,364 2,317,516 -1.47%
PBT 64,417 54,718 47,452 83,729 109,884 99,314 123,176 -35.06%
Tax -16,132 -12,976 -16,148 -4,235 -14,865 -14,676 -15,488 2.75%
NP 48,285 41,742 31,304 79,494 95,018 84,638 107,688 -41.38%
-
NP to SH 37,936 36,198 21,592 67,778 84,178 73,400 92,540 -44.78%
-
Tax Rate 25.04% 23.71% 34.03% 5.06% 13.53% 14.78% 12.57% -
Total Cost 2,218,152 2,141,500 2,192,936 2,207,081 2,188,225 2,201,726 2,209,828 0.25%
-
Net Worth 769,118 743,351 728,730 732,153 715,841 699,560 694,049 7.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 14,342 21,546 - 34,992 21,529 32,287 - -
Div Payout % 37.81% 59.52% - 51.63% 25.58% 43.99% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 769,118 743,351 728,730 732,153 715,841 699,560 694,049 7.07%
NOSH 537,844 538,660 539,800 538,347 538,226 538,123 538,023 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.13% 1.91% 1.41% 3.48% 4.16% 3.70% 4.65% -
ROE 4.93% 4.87% 2.96% 9.26% 11.76% 10.49% 13.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 421.39 405.31 412.05 424.74 424.22 424.88 430.75 -1.45%
EPS 7.05 6.72 4.00 12.59 15.64 13.64 17.20 -44.79%
DPS 2.67 4.00 0.00 6.50 4.00 6.00 0.00 -
NAPS 1.43 1.38 1.35 1.36 1.33 1.30 1.29 7.10%
Adjusted Per Share Value based on latest NOSH - 539,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 182.90 176.19 179.50 184.53 184.26 184.51 187.02 -1.47%
EPS 3.06 2.92 1.74 5.47 6.79 5.92 7.47 -44.81%
DPS 1.16 1.74 0.00 2.82 1.74 2.61 0.00 -
NAPS 0.6207 0.5999 0.5881 0.5908 0.5777 0.5645 0.5601 7.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.31 1.36 1.51 1.55 1.95 1.59 1.54 -
P/RPS 0.31 0.34 0.37 0.36 0.46 0.37 0.36 -9.47%
P/EPS 18.57 20.24 37.75 12.31 12.47 11.66 8.95 62.60%
EY 5.38 4.94 2.65 8.12 8.02 8.58 11.17 -38.52%
DY 2.04 2.94 0.00 4.19 2.05 3.77 0.00 -
P/NAPS 0.92 0.99 1.12 1.14 1.47 1.22 1.19 -15.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 06/08/15 21/05/15 23/02/15 05/11/14 25/08/14 14/05/14 -
Price 1.33 1.30 1.50 1.64 1.86 1.98 1.55 -
P/RPS 0.32 0.32 0.36 0.39 0.44 0.47 0.36 -7.54%
P/EPS 18.86 19.35 37.50 13.03 11.89 14.52 9.01 63.56%
EY 5.30 5.17 2.67 7.68 8.41 6.89 11.10 -38.88%
DY 2.01 3.08 0.00 3.96 2.15 3.03 0.00 -
P/NAPS 0.93 0.94 1.11 1.21 1.40 1.52 1.20 -15.61%

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