[MFLOUR] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.36%
YoY- 1808.7%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,306,038 2,230,866 2,132,836 2,085,032 2,028,475 2,009,656 1,936,824 12.29%
PBT 93,908 91,441 64,408 74,584 51,183 34,108 16,268 220.76%
Tax -13,732 -19,101 -13,936 -18,372 -13,547 -8,545 -7,620 47.92%
NP 80,176 72,340 50,472 56,212 37,636 25,562 8,648 339.53%
-
NP to SH 66,978 58,521 37,984 40,872 28,511 20,410 7,228 339.38%
-
Tax Rate 14.62% 20.89% 21.64% 24.63% 26.47% 25.05% 46.84% -
Total Cost 2,225,862 2,158,526 2,082,364 2,028,820 1,990,839 1,984,093 1,928,176 10.01%
-
Net Worth 667,626 667,789 656,380 639,969 558,947 522,167 465,804 27.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 64,609 64,624 32,281 - 14,091 - - -
Div Payout % 96.46% 110.43% 84.99% - 49.42% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 667,626 667,789 656,380 639,969 558,947 522,167 465,804 27.03%
NOSH 538,408 538,539 538,017 537,789 469,703 446,297 401,555 21.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.48% 3.24% 2.37% 2.70% 1.86% 1.27% 0.45% -
ROE 10.03% 8.76% 5.79% 6.39% 5.10% 3.91% 1.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 428.31 414.24 396.43 387.70 431.86 450.30 482.33 -7.59%
EPS 12.44 10.87 7.06 7.60 6.07 4.57 1.80 261.55%
DPS 12.00 12.00 6.00 0.00 3.00 0.00 0.00 -
NAPS 1.24 1.24 1.22 1.19 1.19 1.17 1.16 4.53%
Adjusted Per Share Value based on latest NOSH - 537,789
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 186.10 180.03 172.12 168.26 163.70 162.18 156.30 12.30%
EPS 5.41 4.72 3.07 3.30 2.30 1.65 0.58 341.31%
DPS 5.21 5.22 2.61 0.00 1.14 0.00 0.00 -
NAPS 0.5388 0.5389 0.5297 0.5165 0.4511 0.4214 0.3759 27.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.52 1.36 1.29 1.23 1.28 1.39 1.50 -
P/RPS 0.35 0.33 0.33 0.32 0.30 0.31 0.31 8.40%
P/EPS 12.22 12.52 18.27 16.18 21.09 30.39 83.33 -72.09%
EY 8.18 7.99 5.47 6.18 4.74 3.29 1.20 258.25%
DY 7.89 8.82 4.65 0.00 2.34 0.00 0.00 -
P/NAPS 1.23 1.10 1.06 1.03 1.08 1.19 1.29 -3.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 16/05/13 27/02/13 21/11/12 16/08/12 -
Price 1.63 1.32 1.27 1.33 1.21 1.35 1.56 -
P/RPS 0.38 0.32 0.32 0.34 0.28 0.30 0.32 12.10%
P/EPS 13.10 12.15 17.99 17.50 19.93 29.52 86.67 -71.52%
EY 7.63 8.23 5.56 5.71 5.02 3.39 1.15 251.87%
DY 7.36 9.09 4.72 0.00 2.48 0.00 0.00 -
P/NAPS 1.31 1.06 1.04 1.12 1.02 1.15 1.34 -1.49%

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