[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 39.89%
YoY- 67.66%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,918,415 1,865,336 1,850,646 1,836,036 1,555,091 1,461,030 1,344,024 26.68%
PBT 103,611 110,684 125,480 159,896 127,893 108,777 96,756 4.65%
Tax -11,413 -20,613 -26,000 -31,268 -27,567 -20,469 -19,544 -30.06%
NP 92,198 90,070 99,480 128,628 100,326 88,308 77,212 12.51%
-
NP to SH 80,872 80,514 89,870 119,164 85,183 75,628 65,370 15.19%
-
Tax Rate 11.02% 18.62% 20.72% 19.56% 21.55% 18.82% 20.20% -
Total Cost 1,826,217 1,775,265 1,751,166 1,707,408 1,454,765 1,372,722 1,266,812 27.52%
-
Net Worth 522,067 502,678 480,139 479,110 469,351 441,366 426,326 14.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 522,067 502,678 480,139 479,110 469,351 441,366 426,326 14.41%
NOSH 107,642 107,639 107,654 107,665 107,649 107,650 107,658 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.81% 4.83% 5.38% 7.01% 6.45% 6.04% 5.74% -
ROE 15.49% 16.02% 18.72% 24.87% 18.15% 17.13% 15.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,782.21 1,732.94 1,719.06 1,705.32 1,444.59 1,357.20 1,248.42 26.70%
EPS 75.13 74.80 83.48 110.68 79.13 70.25 60.72 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.85 4.67 4.46 4.45 4.36 4.10 3.96 14.42%
Adjusted Per Share Value based on latest NOSH - 107,665
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 154.82 150.53 149.35 148.17 125.50 117.91 108.46 26.69%
EPS 6.53 6.50 7.25 9.62 6.87 6.10 5.28 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4213 0.4057 0.3875 0.3866 0.3788 0.3562 0.344 14.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.60 3.48 4.12 2.72 2.23 2.03 1.93 -
P/RPS 0.20 0.20 0.24 0.16 0.15 0.15 0.15 21.07%
P/EPS 4.79 4.65 4.94 2.46 2.82 2.89 3.18 31.30%
EY 20.87 21.49 20.26 40.69 35.48 34.61 31.46 -23.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.92 0.61 0.51 0.50 0.49 31.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 15/11/11 23/08/11 24/05/11 17/02/11 08/11/10 17/08/10 -
Price 4.38 3.89 3.74 3.22 2.47 2.19 2.07 -
P/RPS 0.25 0.22 0.22 0.19 0.17 0.16 0.17 29.22%
P/EPS 5.83 5.20 4.48 2.91 3.12 3.12 3.41 42.84%
EY 17.15 19.23 22.32 34.37 32.04 32.08 29.33 -30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.84 0.72 0.57 0.53 0.52 44.00%

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